59549

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
%
%
%

$233,530

Cash Investment

$-36,765

Annual Net Cash Flow

-15.7%

Annual Return

Purchase Cost
Purchase Price
$807,000
Buyer's Premium
Purchase Closing Costs
$8,263
Loan Points
$16,141
Loan Closing Costs
$7,366
Total Acquisition Cost
$838,770
Rehab Budget
$201,800
Total Project Cost
$1,040,570
Rental Loan Funding
$807,040
Total Cash Investment
$233,530

Loan Terms
Rental Loan Amount
$807,040
Annual Loan Payment
$58,510
Debt Coverage Ratio
0.37
Loan Points
$16,141
Loan Closing Costs
$7,366
Up Front Financing Cost
$23,507

Closing Costs
Deed/Transfer Tax - County
%
$1,614
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,649
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,263
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)
$3,551
Misc.
Total Loan Closing
$7,366

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,703
Hazard Insurance
%
$3,551
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,754
Net Operating Income
$21,746
Purchase Cap Rate
2.09%
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.