60523

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
%
%
%

$163,960

Cash Investment

$-26,861

Annual Net Cash Flow

-16.4%

Annual Return

Purchase Cost

Purchase Price
$563,530
Buyer's Premium
Purchase Closing Costs
$5,508
Loan Points
$11,271
Loan Closing Costs
$6,295
Total Acquisition Cost
$586,604
Rehab Budget
$140,900
Total Project Cost
$727,504
Rental Loan Funding
$563,544
Total Cash Investment
$163,960

Loan Terms

Rental Loan Amount
$563,544
Annual Loan Payment
$40,857
Debt Coverage Ratio
0.34
Loan Points
$11,271
Loan Closing Costs
$6,295
Up Front Financing Cost
$17,565

Closing Costs

Deed/Transfer Tax - County
%
$564
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,945
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,508
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)
$2,480
Misc.
Total Loan Closing
$6,295

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$11,524
Hazard Insurance
%
$2,480
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$14,504
Net Operating Income
$13,996
Purchase Cap Rate
1.92%
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.