59408

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
%
%
%

$381,860

Cash Investment

$-78,767

Annual Net Cash Flow

-20.6%

Annual Return

Purchase Cost

Purchase Price
$1,330,440
Buyer's Premium
Purchase Closing Costs
$12,974
Loan Points
$26,609
Loan Closing Costs
$9,669
Total Acquisition Cost
$1,379,692
Rehab Budget
$332,600
Total Project Cost
$1,712,292
Rental Loan Funding
$1,330,432
Total Cash Investment
$381,860

Loan Terms

Rental Loan Amount
$1,330,432
Annual Loan Payment
$96,456
Debt Coverage Ratio
0.18
Loan Points
$26,609
Loan Closing Costs
$9,669
Up Front Financing Cost
$36,278

Closing Costs

Deed/Transfer Tax - County
%
$2,661
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,313
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,974
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)
$5,854
Misc.
Total Loan Closing
$9,669

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,457
Hazard Insurance
%
$5,854
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,811
Net Operating Income
$17,689
Purchase Cap Rate
1.03%
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.