58849

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
%
%
%

$201,554

Cash Investment

$-15,629

Annual Net Cash Flow

-7.8%

Annual Return

Purchase Cost

Purchase Price
$688,170
Buyer's Premium
Purchase Closing Costs
$8,914
Loan Points
$13,763
Loan Closing Costs
$6,843
Total Acquisition Cost
$717,690
Rehab Budget
$172,000
Total Project Cost
$889,690
Rental Loan Funding
$688,136
Total Cash Investment
$201,554

Loan Terms

Rental Loan Amount
$688,136
Annual Loan Payment
$49,890
Debt Coverage Ratio
0.69
Loan Points
$13,763
Loan Closing Costs
$6,843
Up Front Financing Cost
$20,606

Closing Costs

Deed/Transfer Tax - County
%
$3,097
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,817
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,914
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)
$3,028
Misc.
Total Loan Closing
$6,843

Rental Income

Monthly Market Rent
$4,000
Potential Gross Rent
$48,000
Vacancy Factor
%
$2,400
Effective Gross Rent
$45,600
Property Taxes
%
$7,811
Hazard Insurance
%
$3,028
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,339
Net Operating Income
$34,261
Purchase Cap Rate
3.85%
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.