60705

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
%
%
%

$163,667

Cash Investment

$-21,028

Annual Net Cash Flow

-12.8%

Annual Return

Purchase Cost

Purchase Price
$564,530
Buyer's Premium
Purchase Closing Costs
$4,952
Loan Points
$11,290
Loan Closing Costs
$6,299
Total Acquisition Cost
$587,071
Rehab Budget
$141,100
Total Project Cost
$728,171
Rental Loan Funding
$564,504
Total Cash Investment
$163,667

Loan Terms

Rental Loan Amount
$564,504
Annual Loan Payment
$40,927
Debt Coverage Ratio
0.49
Loan Points
$11,290
Loan Closing Costs
$6,299
Up Front Financing Cost
$17,589

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,952
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,952
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)
$2,484
Misc.
Total Loan Closing
$6,299

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,617
Hazard Insurance
%
$2,484
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,601
Net Operating Income
$19,899
Purchase Cap Rate
2.73%
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.