58871

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
%
%
%

$145,263

Cash Investment

$-9,863

Annual Net Cash Flow

-6.8%

Annual Return

Purchase Cost

Purchase Price
$497,370
Buyer's Premium
Purchase Closing Costs
$4,979
Loan Points
$9,947
Loan Closing Costs
$6,003
Total Acquisition Cost
$518,299
Rehab Budget
$124,300
Total Project Cost
$642,599
Rental Loan Funding
$497,336
Total Cash Investment
$145,263

Loan Terms

Rental Loan Amount
$497,336
Annual Loan Payment
$36,057
Debt Coverage Ratio
0.73
Loan Points
$9,947
Loan Closing Costs
$6,003
Up Front Financing Cost
$15,950

Closing Costs

Deed/Transfer Tax - County
%
$497
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,482
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,979
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)
$2,188
Misc.
Total Loan Closing
$6,003

Rental Income

Monthly Market Rent
$2,900
Potential Gross Rent
$34,800
Vacancy Factor
%
$1,740
Effective Gross Rent
$33,060
Property Taxes
%
$4,178
Hazard Insurance
%
$2,188
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,866
Net Operating Income
$26,194
Purchase Cap Rate
4.08%
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.