58926

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
%
%
%

$176,134

Cash Investment

$-19,187

Annual Net Cash Flow

-10.9%

Annual Return

Purchase Cost

Purchase Price
$606,620
Buyer's Premium
Purchase Closing Costs
$5,853
Loan Points
$12,133
Loan Closing Costs
$6,484
Total Acquisition Cost
$631,090
Rehab Budget
$151,700
Total Project Cost
$782,790
Rental Loan Funding
$606,656
Total Cash Investment
$176,134

Loan Terms

Rental Loan Amount
$606,656
Annual Loan Payment
$43,983
Debt Coverage Ratio
0.56
Loan Points
$12,133
Loan Closing Costs
$6,484
Up Front Financing Cost
$18,617

Closing Costs

Deed/Transfer Tax - County
%
$607
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,246
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,853
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)
$2,669
Misc.
Total Loan Closing
$6,484

Rental Income

Monthly Market Rent
$2,900
Potential Gross Rent
$34,800
Vacancy Factor
%
$1,740
Effective Gross Rent
$33,060
Property Taxes
%
$5,096
Hazard Insurance
%
$2,669
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,265
Net Operating Income
$24,795
Purchase Cap Rate
3.17%
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.