60524

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
%
%
%

$143,636

Cash Investment

$-8,245

Annual Net Cash Flow

-5.7%

Annual Return

Purchase Cost

Purchase Price
$459,740
Buyer's Premium
Purchase Closing Costs
$7,436
Loan Points
$9,194
Loan Closing Costs
$12,077
Total Acquisition Cost
$488,448
Rehab Budget
$114,900
Total Project Cost
$603,348
Rental Loan Funding
$459,712
Total Cash Investment
$143,636

Loan Terms

Rental Loan Amount
$459,712
Annual Loan Payment
$33,329
Debt Coverage Ratio
0.75
Loan Points
$9,194
Loan Closing Costs
$12,077
Up Front Financing Cost
$21,271

Closing Costs

Deed/Transfer Tax - County
%
$3,218
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,218
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,436
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,561
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)
$5,701
Misc.
Total Loan Closing
$12,077

Rental Income

Monthly Market Rent
$3,200
Potential Gross Rent
$38,400
Vacancy Factor
%
$1,920
Effective Gross Rent
$36,480
Property Taxes
%
$5,195
Hazard Insurance
%
$5,701
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,396
Net Operating Income
$25,084
Purchase Cap Rate
4.16%
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.