58853

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
%
%
%

$130,149

Cash Investment

$-9,547

Annual Net Cash Flow

-7.3%

Annual Return

Purchase Cost

Purchase Price
$438,380
Buyer's Premium
Purchase Closing Costs
$6,041
Loan Points
$8,768
Loan Closing Costs
$5,744
Total Acquisition Cost
$458,933
Rehab Budget
$109,600
Total Project Cost
$568,533
Rental Loan Funding
$438,384
Total Cash Investment
$130,149

Loan Terms

Rental Loan Amount
$438,384
Annual Loan Payment
$31,783
Debt Coverage Ratio
0.7
Loan Points
$8,768
Loan Closing Costs
$5,744
Up Front Financing Cost
$14,512

Closing Costs

Deed/Transfer Tax - County
%
$1,973
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,069
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,041
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)
$1,929
Misc.
Total Loan Closing
$5,744

Rental Income

Monthly Market Rent
$2,600
Potential Gross Rent
$31,200
Vacancy Factor
%
$1,560
Effective Gross Rent
$29,640
Property Taxes
%
$4,976
Hazard Insurance
%
$1,929
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,404
Net Operating Income
$22,236
Purchase Cap Rate
3.91%
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.