59573

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
%
%
%

$253,740

Cash Investment

$-26,528

Annual Net Cash Flow

-10.5%

Annual Return

Purchase Cost

Purchase Price
$878,340
Buyer's Premium
Purchase Closing Costs
$8,905
Loan Points
$17,567
Loan Closing Costs
$7,680
Total Acquisition Cost
$912,492
Rehab Budget
$219,600
Total Project Cost
$1,132,092
Rental Loan Funding
$878,352
Total Cash Investment
$253,740

Loan Terms

Rental Loan Amount
$878,352
Annual Loan Payment
$63,681
Debt Coverage Ratio
0.58
Loan Points
$17,567
Loan Closing Costs
$7,680
Up Front Financing Cost
$25,247

Closing Costs

Deed/Transfer Tax - County
%
$1,757
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,148
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,905
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)
$3,865
Misc.
Total Loan Closing
$7,680

Rental Income

Monthly Market Rent
$3,900
Potential Gross Rent
$46,800
Vacancy Factor
%
$2,340
Effective Gross Rent
$44,460
Property Taxes
%
$2,942
Hazard Insurance
%
$3,865
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,307
Net Operating Income
$37,153
Purchase Cap Rate
3.28%
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.