58827

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
%
%
%

$130,300

Cash Investment

$-10,734

Annual Net Cash Flow

-8.2%

Annual Return

Purchase Cost

Purchase Price
$438,940
Buyer's Premium
Purchase Closing Costs
$6,048
Loan Points
$8,778
Loan Closing Costs
$5,746
Total Acquisition Cost
$459,512
Rehab Budget
$109,700
Total Project Cost
$569,212
Rental Loan Funding
$438,912
Total Cash Investment
$130,300

Loan Terms

Rental Loan Amount
$438,912
Annual Loan Payment
$31,821
Debt Coverage Ratio
0.66
Loan Points
$8,778
Loan Closing Costs
$5,746
Up Front Financing Cost
$14,525

Closing Costs

Deed/Transfer Tax - County
%
$1,975
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,073
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,048
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)
$1,931
Misc.
Total Loan Closing
$5,746

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,982
Hazard Insurance
%
$1,931
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,413
Net Operating Income
$21,087
Purchase Cap Rate
3.70%
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.