59566

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
%
%
%

$250,656

Cash Investment

$-23,374

Annual Net Cash Flow

-9.3%

Annual Return

Purchase Cost

Purchase Price
$867,440
Buyer's Premium
Purchase Closing Costs
$8,807
Loan Points
$17,349
Loan Closing Costs
$7,632
Total Acquisition Cost
$901,228
Rehab Budget
$216,900
Total Project Cost
$1,118,128
Rental Loan Funding
$867,472
Total Cash Investment
$250,656

Loan Terms

Rental Loan Amount
$867,472
Annual Loan Payment
$62,892
Debt Coverage Ratio
0.63
Loan Points
$17,349
Loan Closing Costs
$7,632
Up Front Financing Cost
$24,981

Closing Costs

Deed/Transfer Tax - County
%
$1,735
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,072
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,807
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)
$3,817
Misc.
Total Loan Closing
$7,632

Rental Income

Monthly Market Rent
$4,100
Potential Gross Rent
$49,200
Vacancy Factor
%
$2,460
Effective Gross Rent
$46,740
Property Taxes
%
$2,906
Hazard Insurance
%
$3,817
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,223
Net Operating Income
$39,517
Purchase Cap Rate
3.53%
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.