60761

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
%
%
%

$141,458

Cash Investment

$-14,173

Annual Net Cash Flow

-10.0%

Annual Return

Purchase Cost

Purchase Price
$485,580
Buyer's Premium
Purchase Closing Costs
$4,399
Loan Points
$9,712
Loan Closing Costs
$5,952
Total Acquisition Cost
$505,642
Rehab Budget
$121,400
Total Project Cost
$627,042
Rental Loan Funding
$485,584
Total Cash Investment
$141,458

Loan Terms

Rental Loan Amount
$485,584
Annual Loan Payment
$35,205
Debt Coverage Ratio
0.6
Loan Points
$9,712
Loan Closing Costs
$5,952
Up Front Financing Cost
$15,663

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,399
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,399
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)
$2,137
Misc.
Total Loan Closing
$5,952

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,832
Hazard Insurance
%
$2,137
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,468
Net Operating Income
$21,032
Purchase Cap Rate
3.35%
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.