58914

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
%
%
%

$142,380

Cash Investment

$-7,852

Annual Net Cash Flow

-5.5%

Annual Return

Purchase Cost

Purchase Price
$487,110
Buyer's Premium
Purchase Closing Costs
$4,897
Loan Points
$9,743
Loan Closing Costs
$5,958
Total Acquisition Cost
$507,708
Rehab Budget
$121,800
Total Project Cost
$629,508
Rental Loan Funding
$487,128
Total Cash Investment
$142,380

Loan Terms

Rental Loan Amount
$487,128
Annual Loan Payment
$35,317
Debt Coverage Ratio
0.78
Loan Points
$9,743
Loan Closing Costs
$5,958
Up Front Financing Cost
$15,701

Closing Costs

Deed/Transfer Tax - County
%
$487
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,410
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,897
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)
$2,143
Misc.
Total Loan Closing
$5,958

Rental Income

Monthly Market Rent
$3,000
Potential Gross Rent
$36,000
Vacancy Factor
%
$1,800
Effective Gross Rent
$34,200
Property Taxes
%
$4,092
Hazard Insurance
%
$2,143
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,735
Net Operating Income
$27,465
Purchase Cap Rate
4.36%
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.