58847

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
%
%
%

$195,367

Cash Investment

$-14,737

Annual Net Cash Flow

-7.5%

Annual Return

Purchase Cost

Purchase Price
$674,750
Buyer's Premium
Purchase Closing Costs
$6,398
Loan Points
$13,495
Loan Closing Costs
$6,784
Total Acquisition Cost
$701,427
Rehab Budget
$168,700
Total Project Cost
$870,127
Rental Loan Funding
$674,760
Total Cash Investment
$195,367

Loan Terms

Rental Loan Amount
$674,760
Annual Loan Payment
$48,920
Debt Coverage Ratio
0.7
Loan Points
$13,495
Loan Closing Costs
$6,784
Up Front Financing Cost
$20,279

Closing Costs

Deed/Transfer Tax - County
%
$675
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,723
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,398
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)
$2,969
Misc.
Total Loan Closing
$6,784

Rental Income

Monthly Market Rent
$3,800
Potential Gross Rent
$45,600
Vacancy Factor
%
$2,280
Effective Gross Rent
$43,320
Property Taxes
%
$5,668
Hazard Insurance
%
$2,969
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,137
Net Operating Income
$34,183
Purchase Cap Rate
3.93%
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.