58837

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
%
%
%

$139,617

Cash Investment

$-10,438

Annual Net Cash Flow

-7.5%

Annual Return

Purchase Cost

Purchase Price
$477,380
Buyer's Premium
Purchase Closing Costs
$4,819
Loan Points
$9,547
Loan Closing Costs
$5,915
Total Acquisition Cost
$497,661
Rehab Budget
$119,300
Total Project Cost
$616,961
Rental Loan Funding
$477,344
Total Cash Investment
$139,617

Loan Terms

Rental Loan Amount
$477,344
Annual Loan Payment
$34,607
Debt Coverage Ratio
0.7
Loan Points
$9,547
Loan Closing Costs
$5,915
Up Front Financing Cost
$15,462

Closing Costs

Deed/Transfer Tax - County
%
$477
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,342
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,819
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)
$2,100
Misc.
Total Loan Closing
$5,915

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$4,010
Hazard Insurance
%
$2,100
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,610
Net Operating Income
$24,170
Purchase Cap Rate
3.92%
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.