59197

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
%
%
%

$249,553

Cash Investment

$-28,276

Annual Net Cash Flow

-11.3%

Annual Return

Purchase Cost

Purchase Price
$845,690
Buyer's Premium
Purchase Closing Costs
$13,685
Loan Points
$16,913
Loan Closing Costs
$7,536
Total Acquisition Cost
$883,825
Rehab Budget
$211,400
Total Project Cost
$1,095,225
Rental Loan Funding
$845,672
Total Cash Investment
$249,553

Loan Terms

Rental Loan Amount
$845,672
Annual Loan Payment
$61,311
Debt Coverage Ratio
0.54
Loan Points
$16,913
Loan Closing Costs
$7,536
Up Front Financing Cost
$24,449

Closing Costs

Deed/Transfer Tax - County
%
$6,766
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,920
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,685
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)
$3,721
Misc.
Total Loan Closing
$7,536

Rental Income

Monthly Market Rent
$4,800
Potential Gross Rent
$57,600
Vacancy Factor
%
$2,880
Effective Gross Rent
$54,720
Property Taxes
%
$17,463
Hazard Insurance
%
$3,721
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$21,685
Net Operating Income
$33,035
Purchase Cap Rate
3.02%
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.