59542

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
%
%
%

$147,616

Cash Investment

$-10,157

Annual Net Cash Flow

-6.9%

Annual Return

Purchase Cost

Purchase Price
$503,860
Buyer's Premium
Purchase Closing Costs
$5,535
Loan Points
$10,078
Loan Closing Costs
$6,032
Total Acquisition Cost
$525,504
Rehab Budget
$126,000
Total Project Cost
$651,504
Rental Loan Funding
$503,888
Total Cash Investment
$147,616

Loan Terms

Rental Loan Amount
$503,888
Annual Loan Payment
$36,532
Debt Coverage Ratio
0.72
Loan Points
$10,078
Loan Closing Costs
$6,032
Up Front Financing Cost
$16,110

Closing Costs

Deed/Transfer Tax - County
%
$1,008
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,527
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,535
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)
$2,217
Misc.
Total Loan Closing
$6,032

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$1,688
Hazard Insurance
%
$2,217
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,405
Net Operating Income
$26,375
Purchase Cap Rate
4.05%
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.