59291

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
%
%
%

$215,479

Cash Investment

$-22,490

Annual Net Cash Flow

-10.4%

Annual Return

Purchase Cost

Purchase Price
$727,920
Buyer's Premium
Purchase Closing Costs
$11,919
Loan Points
$14,559
Loan Closing Costs
$7,018
Total Acquisition Cost
$761,415
Rehab Budget
$182,000
Total Project Cost
$943,415
Rental Loan Funding
$727,936
Total Cash Investment
$215,479

Loan Terms

Rental Loan Amount
$727,936
Annual Loan Payment
$52,775
Debt Coverage Ratio
0.57
Loan Points
$14,559
Loan Closing Costs
$7,018
Up Front Financing Cost
$21,577

Closing Costs

Deed/Transfer Tax - County
%
$5,823
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,095
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,919
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)
$3,203
Misc.
Total Loan Closing
$7,018

Rental Income

Monthly Market Rent
$4,300
Potential Gross Rent
$51,600
Vacancy Factor
%
$2,580
Effective Gross Rent
$49,020
Property Taxes
%
$15,032
Hazard Insurance
%
$3,203
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$18,734
Net Operating Income
$30,286
Purchase Cap Rate
3.21%
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.