58857

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
%
%
%

$252,734

Cash Investment

$-48,526

Annual Net Cash Flow

-19.2%

Annual Return

Purchase Cost

Purchase Price
$867,140
Buyer's Premium
Purchase Closing Costs
$10,972
Loan Points
$17,343
Loan Closing Costs
$7,630
Total Acquisition Cost
$903,086
Rehab Budget
$216,800
Total Project Cost
$1,119,886
Rental Loan Funding
$867,152
Total Cash Investment
$252,734

Loan Terms

Rental Loan Amount
$867,152
Annual Loan Payment
$62,869
Debt Coverage Ratio
0.23
Loan Points
$17,343
Loan Closing Costs
$7,630
Up Front Financing Cost
$24,973

Closing Costs

Deed/Transfer Tax - County
%
$3,902
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,070
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,972
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)
$3,815
Misc.
Total Loan Closing
$7,630

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$9,842
Hazard Insurance
%
$3,815
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$14,157
Net Operating Income
$14,343
Purchase Cap Rate
1.28%
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.