59570

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
%
%
%

$300,812

Cash Investment

$-55,817

Annual Net Cash Flow

-18.6%

Annual Return

Purchase Cost
Purchase Price
$1,044,460
Buyer's Premium
Purchase Closing Costs
$10,400
Loan Points
$20,889
Loan Closing Costs
$8,411
Total Acquisition Cost
$1,084,160
Rehab Budget
$261,100
Total Project Cost
$1,345,260
Rental Loan Funding
$1,044,448
Total Cash Investment
$300,812

Loan Terms
Rental Loan Amount
$1,044,448
Annual Loan Payment
$75,722
Debt Coverage Ratio
0.26
Loan Points
$20,889
Loan Closing Costs
$8,411
Up Front Financing Cost
$29,300

Closing Costs
Deed/Transfer Tax - County
%
$2,089
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,311
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,400
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)
$4,596
Misc.
Total Loan Closing
$8,411

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,499
Hazard Insurance
%
$4,596
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,595
Net Operating Income
$19,905
Purchase Cap Rate
1.48%
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.