59567

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
%
%
%

$272,192

Cash Investment

$-10,093

Annual Net Cash Flow

-3.7%

Annual Return

Purchase Cost

Purchase Price
$943,430
Buyer's Premium
Purchase Closing Costs
$9,491
Loan Points
$18,869
Loan Closing Costs
$7,966
Total Acquisition Cost
$979,756
Rehab Budget
$235,900
Total Project Cost
$1,215,656
Rental Loan Funding
$943,464
Total Cash Investment
$272,192

Loan Terms

Rental Loan Amount
$943,464
Annual Loan Payment
$68,401
Debt Coverage Ratio
0.85
Loan Points
$18,869
Loan Closing Costs
$7,966
Up Front Financing Cost
$26,835

Closing Costs

Deed/Transfer Tax - County
%
$1,887
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,604
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,491
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)
$4,151
Misc.
Total Loan Closing
$7,966

Rental Income

Monthly Market Rent
$5,800
Potential Gross Rent
$69,600
Vacancy Factor
%
$3,480
Effective Gross Rent
$66,120
Property Taxes
%
$3,160
Hazard Insurance
%
$4,151
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,812
Net Operating Income
$58,308
Purchase Cap Rate
4.80%
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.