59418

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
%
%
%

$133,809

Cash Investment

$-11,824

Annual Net Cash Flow

-8.8%

Annual Return

Purchase Cost

Purchase Price
$458,400
Buyer's Premium
Purchase Closing Costs
$4,209
Loan Points
$9,168
Loan Closing Costs
$5,832
Total Acquisition Cost
$477,609
Rehab Budget
$114,600
Total Project Cost
$592,209
Rental Loan Funding
$458,400
Total Cash Investment
$133,809

Loan Terms

Rental Loan Amount
$458,400
Annual Loan Payment
$33,234
Debt Coverage Ratio
0.64
Loan Points
$9,168
Loan Closing Costs
$5,832
Up Front Financing Cost
$15,000

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,209
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,209
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)
$2,017
Misc.
Total Loan Closing
$5,832

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$6,853
Hazard Insurance
%
$2,017
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,370
Net Operating Income
$21,410
Purchase Cap Rate
3.62%
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.