59926

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
%
%
%

$196,944

Cash Investment

$-13,962

Annual Net Cash Flow

-7.1%

Annual Return

Purchase Cost
Purchase Price
$663,860
Buyer's Premium
Purchase Closing Costs
$10,958
Loan Points
$13,278
Loan Closing Costs
$6,736
Total Acquisition Cost
$694,832
Rehab Budget
$166,000
Total Project Cost
$860,832
Rental Loan Funding
$663,888
Total Cash Investment
$196,944

Loan Terms
Rental Loan Amount
$663,888
Annual Loan Payment
$48,132
Debt Coverage Ratio
0.71
Loan Points
$13,278
Loan Closing Costs
$6,736
Up Front Financing Cost
$20,014

Closing Costs
Deed/Transfer Tax - County
%
$5,311
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,647
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,958
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)
$2,921
Misc.
Total Loan Closing
$6,736

Rental Income
Monthly Market Rent
$4,500
Potential Gross Rent
$54,000
Vacancy Factor
%
$2,700
Effective Gross Rent
$51,300
Property Taxes
%
$13,709
Hazard Insurance
%
$2,921
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$17,130
Net Operating Income
$34,170
Purchase Cap Rate
3.97%
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.