60512

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
%
%
%

$106,178

Cash Investment

$-6,454

Annual Net Cash Flow

-6.1%

Annual Return

Purchase Cost

Purchase Price
$355,150
Buyer's Premium
Purchase Closing Costs
$4,907
Loan Points
$7,103
Loan Closing Costs
$5,378
Total Acquisition Cost
$372,538
Rehab Budget
$88,800
Total Project Cost
$461,338
Rental Loan Funding
$355,160
Total Cash Investment
$106,178

Loan Terms

Rental Loan Amount
$355,160
Annual Loan Payment
$25,749
Debt Coverage Ratio
0.75
Loan Points
$7,103
Loan Closing Costs
$5,378
Up Front Financing Cost
$12,481

Closing Costs

Deed/Transfer Tax - County
%
$1,421
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,486
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,907
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)
$1,563
Misc.
Total Loan Closing
$5,378

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$6,002
Hazard Insurance
%
$1,563
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,065
Net Operating Income
$19,295
Purchase Cap Rate
4.18%
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.