59558

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
%
%
%

$184,407

Cash Investment

$-20,786

Annual Net Cash Flow

-11.3%

Annual Return

Purchase Cost

Purchase Price
$628,380
Buyer's Premium
Purchase Closing Costs
$8,164
Loan Points
$12,568
Loan Closing Costs
$6,580
Total Acquisition Cost
$655,691
Rehab Budget
$157,100
Total Project Cost
$812,791
Rental Loan Funding
$628,384
Total Cash Investment
$184,407

Loan Terms

Rental Loan Amount
$628,384
Annual Loan Payment
$45,558
Debt Coverage Ratio
0.54
Loan Points
$12,568
Loan Closing Costs
$6,580
Up Front Financing Cost
$19,148

Closing Costs

Deed/Transfer Tax - County
%
$2,765
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,399
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,164
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)
$2,765
Misc.
Total Loan Closing
$6,580

Rental Income

Monthly Market Rent
$3,300
Potential Gross Rent
$39,600
Vacancy Factor
%
$1,980
Effective Gross Rent
$37,620
Property Taxes
%
$9,583
Hazard Insurance
%
$2,765
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$12,848
Net Operating Income
$24,772
Purchase Cap Rate
3.05%
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.