58865

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
%
%
%

$119,937

Cash Investment

$-9,053

Annual Net Cash Flow

-7.5%

Annual Return

Purchase Cost

Purchase Price
$407,670
Buyer's Premium
Purchase Closing Costs
$4,261
Loan Points
$8,153
Loan Closing Costs
$5,609
Total Acquisition Cost
$425,693
Rehab Budget
$101,900
Total Project Cost
$527,593
Rental Loan Funding
$407,656
Total Cash Investment
$119,937

Loan Terms

Rental Loan Amount
$407,656
Annual Loan Payment
$29,555
Debt Coverage Ratio
0.69
Loan Points
$8,153
Loan Closing Costs
$5,609
Up Front Financing Cost
$13,762

Closing Costs

Deed/Transfer Tax - County
%
$408
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,854
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,261
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)
$1,794
Misc.
Total Loan Closing
$5,609

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$3,424
Hazard Insurance
%
$1,794
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,718
Net Operating Income
$20,502
Purchase Cap Rate
3.89%
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.