59553

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
%
%
%

$247,952

Cash Investment

$-13,489

Annual Net Cash Flow

-5.4%

Annual Return

Purchase Cost

Purchase Price
$857,910
Buyer's Premium
Purchase Closing Costs
$8,721
Loan Points
$17,159
Loan Closing Costs
$7,590
Total Acquisition Cost
$891,380
Rehab Budget
$214,500
Total Project Cost
$1,105,880
Rental Loan Funding
$857,928
Total Cash Investment
$247,952

Loan Terms

Rental Loan Amount
$857,928
Annual Loan Payment
$62,200
Debt Coverage Ratio
0.78
Loan Points
$17,159
Loan Closing Costs
$7,590
Up Front Financing Cost
$24,748

Closing Costs

Deed/Transfer Tax - County
%
$1,716
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,005
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,721
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)
$3,775
Misc.
Total Loan Closing
$7,590

Rental Income

Monthly Market Rent
$4,900
Potential Gross Rent
$58,800
Vacancy Factor
%
$2,940
Effective Gross Rent
$55,860
Property Taxes
%
$2,874
Hazard Insurance
%
$3,775
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,149
Net Operating Income
$48,711
Purchase Cap Rate
4.40%
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.