58830

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
%
%
%

$167,712

Cash Investment

$-15,504

Annual Net Cash Flow

-9.2%

Annual Return

Purchase Cost

Purchase Price
$576,840
Buyer's Premium
Purchase Closing Costs
$5,615
Loan Points
$11,537
Loan Closing Costs
$6,353
Total Acquisition Cost
$600,344
Rehab Budget
$144,200
Total Project Cost
$744,544
Rental Loan Funding
$576,832
Total Cash Investment
$167,712

Loan Terms

Rental Loan Amount
$576,832
Annual Loan Payment
$41,820
Debt Coverage Ratio
0.63
Loan Points
$11,537
Loan Closing Costs
$6,353
Up Front Financing Cost
$17,890

Closing Costs

Deed/Transfer Tax - County
%
$577
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,038
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,615
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)
$2,538
Misc.
Total Loan Closing
$6,353

Rental Income

Monthly Market Rent
$3,000
Potential Gross Rent
$36,000
Vacancy Factor
%
$1,800
Effective Gross Rent
$34,200
Property Taxes
%
$4,845
Hazard Insurance
%
$2,538
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,884
Net Operating Income
$26,316
Purchase Cap Rate
3.53%
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.