58872

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
%
%
%

$120,930

Cash Investment

$-7,842

Annual Net Cash Flow

-6.5%

Annual Return

Purchase Cost
Purchase Price
$406,170
Buyer's Premium
Purchase Closing Costs
$5,671
Loan Points
$8,123
Loan Closing Costs
$5,602
Total Acquisition Cost
$425,566
Rehab Budget
$101,500
Total Project Cost
$527,066
Rental Loan Funding
$406,136
Total Cash Investment
$120,930

Loan Terms
Rental Loan Amount
$406,136
Annual Loan Payment
$29,445
Debt Coverage Ratio
0.73
Loan Points
$8,123
Loan Closing Costs
$5,602
Up Front Financing Cost
$13,725

Closing Costs
Deed/Transfer Tax - County
%
$1,828
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,843
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,671
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)
$1,787
Misc.
Total Loan Closing
$5,602

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,610
Hazard Insurance
%
$1,787
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,897
Net Operating Income
$21,603
Purchase Cap Rate
4.10%
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.