58922

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
%
%
%

$149,613

Cash Investment

$-16,696

Annual Net Cash Flow

-11.2%

Annual Return

Purchase Cost

Purchase Price
$506,480
Buyer's Premium
Purchase Closing Costs
$6,825
Loan Points
$10,129
Loan Closing Costs
$6,044
Total Acquisition Cost
$529,477
Rehab Budget
$126,600
Total Project Cost
$656,077
Rental Loan Funding
$506,464
Total Cash Investment
$149,613

Loan Terms

Rental Loan Amount
$506,464
Annual Loan Payment
$36,719
Debt Coverage Ratio
0.55
Loan Points
$10,129
Loan Closing Costs
$6,044
Up Front Financing Cost
$16,173

Closing Costs

Deed/Transfer Tax - County
%
$2,279
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,545
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,825
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)
$2,229
Misc.
Total Loan Closing
$6,044

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,749
Hazard Insurance
%
$2,229
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,477
Net Operating Income
$20,023
Purchase Cap Rate
3.05%
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.