59929

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
%
%
%

$228,142

Cash Investment

$-16,899

Annual Net Cash Flow

-7.4%

Annual Return

Purchase Cost

Purchase Price
$782,530
Buyer's Premium
Purchase Closing Costs
$9,608
Loan Points
$15,650
Loan Closing Costs
$7,258
Total Acquisition Cost
$815,046
Rehab Budget
$195,600
Total Project Cost
$1,010,646
Rental Loan Funding
$782,504
Total Cash Investment
$228,142

Loan Terms

Rental Loan Amount
$782,504
Annual Loan Payment
$56,732
Debt Coverage Ratio
0.7
Loan Points
$15,650
Loan Closing Costs
$7,258
Up Front Financing Cost
$22,908

Closing Costs

Deed/Transfer Tax - County
%
$3,130
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,478
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,608
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)
$3,443
Misc.
Total Loan Closing
$7,258

Rental Income

Monthly Market Rent
$5,000
Potential Gross Rent
$60,000
Vacancy Factor
%
$3,000
Effective Gross Rent
$57,000
Property Taxes
%
$13,225
Hazard Insurance
%
$3,443
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$17,168
Net Operating Income
$39,832
Purchase Cap Rate
3.94%
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.