60506

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
%
%
%

$142,737

Cash Investment

$-20,646

Annual Net Cash Flow

-14.5%

Annual Return

Purchase Cost

Purchase Price
$490,160
Buyer's Premium
Purchase Closing Costs
$4,431
Loan Points
$9,803
Loan Closing Costs
$5,972
Total Acquisition Cost
$510,365
Rehab Budget
$122,500
Total Project Cost
$632,865
Rental Loan Funding
$490,128
Total Cash Investment
$142,737

Loan Terms

Rental Loan Amount
$490,128
Annual Loan Payment
$35,534
Debt Coverage Ratio
0.42
Loan Points
$9,803
Loan Closing Costs
$5,972
Up Front Financing Cost
$15,774

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,431
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,431
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)
$2,157
Misc.
Total Loan Closing
$5,972

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$10,955
Hazard Insurance
%
$2,157
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$13,612
Net Operating Income
$14,888
Purchase Cap Rate
2.35%
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.