59283

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
%
%
%

$165,729

Cash Investment

$-15,284

Annual Net Cash Flow

-9.2%

Annual Return

Purchase Cost

Purchase Price
$532,900
Buyer's Premium
Purchase Closing Costs
$8,461
Loan Points
$10,658
Loan Closing Costs
$13,391
Total Acquisition Cost
$565,409
Rehab Budget
$133,200
Total Project Cost
$698,609
Rental Loan Funding
$532,880
Total Cash Investment
$165,729

Loan Terms

Rental Loan Amount
$532,880
Annual Loan Payment
$38,634
Debt Coverage Ratio
0.6
Loan Points
$10,658
Loan Closing Costs
$13,391
Up Front Financing Cost
$24,049

Closing Costs

Deed/Transfer Tax - County
%
$3,730
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,730
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,461
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,968
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)
$6,608
Misc.
Total Loan Closing
$13,391

Rental Income

Monthly Market Rent
$3,200
Potential Gross Rent
$38,400
Vacancy Factor
%
$1,920
Effective Gross Rent
$36,480
Property Taxes
%
$6,022
Hazard Insurance
%
$6,608
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$13,130
Net Operating Income
$23,350
Purchase Cap Rate
3.34%
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.