59405

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
%
%
%

$316,534

Cash Investment

$-60,269

Annual Net Cash Flow

-19.0%

Annual Return

Purchase Cost
Purchase Price
$1,099,910
Buyer's Premium
Purchase Closing Costs
$10,899
Loan Points
$21,999
Loan Closing Costs
$8,655
Total Acquisition Cost
$1,141,462
Rehab Budget
$275,000
Total Project Cost
$1,416,462
Rental Loan Funding
$1,099,928
Total Cash Investment
$316,534

Loan Terms
Rental Loan Amount
$1,099,928
Annual Loan Payment
$79,745
Debt Coverage Ratio
0.24
Loan Points
$21,999
Loan Closing Costs
$8,655
Up Front Financing Cost
$30,653

Closing Costs
Deed/Transfer Tax - County
%
$2,200
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,699
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,899
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)
$4,840
Misc.
Total Loan Closing
$8,655

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,685
Hazard Insurance
%
$4,840
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,024
Net Operating Income
$19,476
Purchase Cap Rate
1.37%
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.