59548

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
%
%
%

$305,034

Cash Investment

$-28,513

Annual Net Cash Flow

-9.3%

Annual Return

Purchase Cost

Purchase Price
$1,059,380
Buyer's Premium
Purchase Closing Costs
$10,534
Loan Points
$21,187
Loan Closing Costs
$8,476
Total Acquisition Cost
$1,099,578
Rehab Budget
$264,800
Total Project Cost
$1,364,378
Rental Loan Funding
$1,059,344
Total Cash Investment
$305,034

Loan Terms

Rental Loan Amount
$1,059,344
Annual Loan Payment
$76,802
Debt Coverage Ratio
0.63
Loan Points
$21,187
Loan Closing Costs
$8,476
Up Front Financing Cost
$29,663

Closing Costs

Deed/Transfer Tax - County
%
$2,119
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,416
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,534
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)
$4,661
Misc.
Total Loan Closing
$8,476

Rental Income

Monthly Market Rent
$5,000
Potential Gross Rent
$60,000
Vacancy Factor
%
$3,000
Effective Gross Rent
$57,000
Property Taxes
%
$3,549
Hazard Insurance
%
$4,661
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,710
Net Operating Income
$48,290
Purchase Cap Rate
3.54%
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.