59284

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
%
%
%

$148,086

Cash Investment

$-11,798

Annual Net Cash Flow

-8.0%

Annual Return

Purchase Cost

Purchase Price
$502,560
Buyer's Premium
Purchase Closing Costs
$6,377
Loan Points
$10,051
Loan Closing Costs
$6,026
Total Acquisition Cost
$525,014
Rehab Budget
$125,600
Total Project Cost
$650,614
Rental Loan Funding
$502,528
Total Cash Investment
$148,086

Loan Terms

Rental Loan Amount
$502,528
Annual Loan Payment
$36,433
Debt Coverage Ratio
0.68
Loan Points
$10,051
Loan Closing Costs
$6,026
Up Front Financing Cost
$16,077

Closing Costs

Deed/Transfer Tax - County
%
$1,859
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,518
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,377
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)
$2,211
Misc.
Total Loan Closing
$6,026

Rental Income

Monthly Market Rent
$2,800
Potential Gross Rent
$33,600
Vacancy Factor
%
$1,680
Effective Gross Rent
$31,920
Property Taxes
%
$4,573
Hazard Insurance
%
$2,211
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,285
Net Operating Income
$24,635
Purchase Cap Rate
3.79%
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.