58838

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
%
%
%

$185,018

Cash Investment

$-19,591

Annual Net Cash Flow

-10.6%

Annual Return

Purchase Cost

Purchase Price
$638,140
Buyer's Premium
Purchase Closing Costs
$6,105
Loan Points
$12,762
Loan Closing Costs
$6,623
Total Acquisition Cost
$663,630
Rehab Budget
$159,500
Total Project Cost
$823,130
Rental Loan Funding
$638,112
Total Cash Investment
$185,018

Loan Terms

Rental Loan Amount
$638,112
Annual Loan Payment
$46,263
Debt Coverage Ratio
0.58
Loan Points
$12,762
Loan Closing Costs
$6,623
Up Front Financing Cost
$19,385

Closing Costs

Deed/Transfer Tax - County
%
$638
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,467
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,105
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)
$2,808
Misc.
Total Loan Closing
$6,623

Rental Income

Monthly Market Rent
$3,100
Potential Gross Rent
$37,200
Vacancy Factor
%
$1,860
Effective Gross Rent
$35,340
Property Taxes
%
$5,360
Hazard Insurance
%
$2,808
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,668
Net Operating Income
$26,672
Purchase Cap Rate
3.24%
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.