59298

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
%
%
%

$252,187

Cash Investment

$-36,117

Annual Net Cash Flow

-14.3%

Annual Return

Purchase Cost

Purchase Price
$863,760
Buyer's Premium
Purchase Closing Costs
$11,365
Loan Points
$17,275
Loan Closing Costs
$7,616
Total Acquisition Cost
$900,015
Rehab Budget
$215,900
Total Project Cost
$1,115,915
Rental Loan Funding
$863,728
Total Cash Investment
$252,187

Loan Terms

Rental Loan Amount
$863,728
Annual Loan Payment
$62,620
Debt Coverage Ratio
0.42
Loan Points
$17,275
Loan Closing Costs
$7,616
Up Front Financing Cost
$24,890

Closing Costs

Deed/Transfer Tax - County
%
$4,319
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,046
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,365
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)
$3,801
Misc.
Total Loan Closing
$7,616

Rental Income

Monthly Market Rent
$4,100
Potential Gross Rent
$49,200
Vacancy Factor
%
$2,460
Effective Gross Rent
$46,740
Property Taxes
%
$15,936
Hazard Insurance
%
$3,801
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$20,237
Net Operating Income
$26,503
Purchase Cap Rate
2.38%
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.