59279

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
%
%
%

$205,379

Cash Investment

$-33,909

Annual Net Cash Flow

-16.5%

Annual Return

Purchase Cost

Purchase Price
$701,500
Buyer's Premium
Purchase Closing Costs
$9,067
Loan Points
$14,030
Loan Closing Costs
$6,902
Total Acquisition Cost
$731,499
Rehab Budget
$175,400
Total Project Cost
$906,899
Rental Loan Funding
$701,520
Total Cash Investment
$205,379

Loan Terms

Rental Loan Amount
$701,520
Annual Loan Payment
$50,860
Debt Coverage Ratio
0.33
Loan Points
$14,030
Loan Closing Costs
$6,902
Up Front Financing Cost
$20,932

Closing Costs

Deed/Transfer Tax - County
%
$3,157
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,911
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,067
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)
$3,087
Misc.
Total Loan Closing
$6,902

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$7,962
Hazard Insurance
%
$3,087
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,549
Net Operating Income
$16,951
Purchase Cap Rate
1.87%
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.