59550

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
%
%
%

$237,323

Cash Investment

$-7,059

Annual Net Cash Flow

-3.0%

Annual Return

Purchase Cost

Purchase Price
$820,430
Buyer's Premium
Purchase Closing Costs
$8,384
Loan Points
$16,408
Loan Closing Costs
$7,425
Total Acquisition Cost
$852,647
Rehab Budget
$205,100
Total Project Cost
$1,057,747
Rental Loan Funding
$820,424
Total Cash Investment
$237,323

Loan Terms

Rental Loan Amount
$820,424
Annual Loan Payment
$59,481
Debt Coverage Ratio
0.88
Loan Points
$16,408
Loan Closing Costs
$7,425
Up Front Financing Cost
$23,833

Closing Costs

Deed/Transfer Tax - County
%
$1,641
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,743
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,384
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)
$3,610
Misc.
Total Loan Closing
$7,425

Rental Income

Monthly Market Rent
$5,200
Potential Gross Rent
$62,400
Vacancy Factor
%
$3,120
Effective Gross Rent
$59,280
Property Taxes
%
$2,748
Hazard Insurance
%
$3,610
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,858
Net Operating Income
$52,422
Purchase Cap Rate
4.96%
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.