59024

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
%
%
%

$192,563

Cash Investment

$-34,506

Annual Net Cash Flow

-17.9%

Annual Return

Purchase Cost

Purchase Price
$655,530
Buyer's Premium
Purchase Closing Costs
$8,866
Loan Points
$13,111
Loan Closing Costs
$6,699
Total Acquisition Cost
$684,207
Rehab Budget
$163,900
Total Project Cost
$848,107
Rental Loan Funding
$655,544
Total Cash Investment
$192,563

Loan Terms

Rental Loan Amount
$655,544
Annual Loan Payment
$47,527
Debt Coverage Ratio
0.27
Loan Points
$13,111
Loan Closing Costs
$6,699
Up Front Financing Cost
$19,810

Closing Costs

Deed/Transfer Tax - County
%
$3,278
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,589
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,866
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)
$2,884
Misc.
Total Loan Closing
$6,699

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$12,095
Hazard Insurance
%
$2,884
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$15,479
Net Operating Income
$13,021
Purchase Cap Rate
1.54%
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.