58819

Rental Analyzer

Use the Rental Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the calculation.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%

$72,361

Cash Investment

$-4,699

Annual Net Cash Flow

-6.5%

Annual Return

Purchase Cost

Purchase Price
$237,800
Buyer's Premium
Purchase Closing Costs
$3,283
Loan Points
$4,757
Loan Closing Costs
$4,861
Total Acquisition Cost
$250,701
Rehab Budget
$59,500
Total Project Cost
$310,201
Rental Loan Funding
$237,840
Total Cash Investment
$72,361

Loan Terms

Rental Loan Amount
$237,840
Annual Loan Payment
$17,243
Debt Coverage Ratio
0.73
Loan Points
$4,757
Loan Closing Costs
$4,861
Up Front Financing Cost
$9,618

Closing Costs

Deed/Transfer Tax - County
%
$618
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,665
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,283
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Loan Reserve
(Months)
$0
Prepaid Insurance
(Months)
$1,046
Misc.
Total Loan Closing
$4,861

Rental Income

Monthly Market Rent
$1,600
Potential Gross Rent
$19,200
Vacancy Factor
%
$960
Effective Gross Rent
$18,240
Property Taxes
%
$4,150
Hazard Insurance
%
$1,046
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,696
Net Operating Income
$12,544
Purchase Cap Rate
4.04%
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.