58820

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
%
%
%

$220,016

Cash Investment

$3,903

Annual Net Cash Flow

1.8%

Annual Return

Purchase Cost

Purchase Price
$712,630
Buyer's Premium
Purchase Closing Costs
$10,977
Loan Points
$14,253
Loan Closing Costs
$16,620
Total Acquisition Cost
$754,480
Rehab Budget
$178,200
Total Project Cost
$932,680
Rental Loan Funding
$712,664
Total Cash Investment
$220,016

Loan Terms

Rental Loan Amount
$712,664
Annual Loan Payment
$51,668
Debt Coverage Ratio
1.08
Loan Points
$14,253
Loan Closing Costs
$16,620
Up Front Financing Cost
$30,873

Closing Costs

Deed/Transfer Tax - County
%
$4,988
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,988
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,977
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$3,968
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)
$8,837
Misc.
Total Loan Closing
$16,620

Rental Income

Monthly Market Rent
$6,400
Potential Gross Rent
$76,800
Vacancy Factor
%
$3,840
Effective Gross Rent
$72,960
Property Taxes
%
$8,053
Hazard Insurance
%
$8,837
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$17,389
Net Operating Income
$55,571
Purchase Cap Rate
5.96%
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.