60515

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
%
%
%

$177,103

Cash Investment

$-125

Annual Net Cash Flow

-0.1%

Annual Return

Purchase Cost

Purchase Price
$603,690
Buyer's Premium
Purchase Closing Costs
$7,641
Loan Points
$12,073
Loan Closing Costs
$6,471
Total Acquisition Cost
$629,875
Rehab Budget
$150,900
Total Project Cost
$780,775
Rental Loan Funding
$603,672
Total Cash Investment
$177,103

Loan Terms

Rental Loan Amount
$603,672
Annual Loan Payment
$43,766
Debt Coverage Ratio
1
Loan Points
$12,073
Loan Closing Costs
$6,471
Up Front Financing Cost
$18,545

Closing Costs

Deed/Transfer Tax - County
%
$2,415
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,226
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,641
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)
$2,656
Misc.
Total Loan Closing
$6,471

Rental Income

Monthly Market Rent
$5,000
Potential Gross Rent
$60,000
Vacancy Factor
%
$3,000
Effective Gross Rent
$57,000
Property Taxes
%
$10,202
Hazard Insurance
%
$2,656
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$13,359
Net Operating Income
$43,641
Purchase Cap Rate
5.59%
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.