59182

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
%
%
%

$106,340

Cash Investment

$-5,138

Annual Net Cash Flow

-4.8%

Annual Return

Purchase Cost

Purchase Price
$360,780
Buyer's Premium
Purchase Closing Costs
$3,525
Loan Points
$7,216
Loan Closing Costs
$5,402
Total Acquisition Cost
$376,924
Rehab Budget
$90,200
Total Project Cost
$467,124
Rental Loan Funding
$360,784
Total Cash Investment
$106,340

Loan Terms

Rental Loan Amount
$360,784
Annual Loan Payment
$26,157
Debt Coverage Ratio
0.8
Loan Points
$7,216
Loan Closing Costs
$5,402
Up Front Financing Cost
$12,618

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,525
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,525
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)
$1,587
Misc.
Total Loan Closing
$5,402

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,394
Hazard Insurance
%
$1,587
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,481
Net Operating Income
$21,019
Purchase Cap Rate
4.50%
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.