60783

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
%
%
%

$159,851

Cash Investment

$-17,570

Annual Net Cash Flow

-11.0%

Annual Return

Purchase Cost

Purchase Price
$550,980
Buyer's Premium
Purchase Closing Costs
$4,857
Loan Points
$11,019
Loan Closing Costs
$6,239
Total Acquisition Cost
$573,095
Rehab Budget
$137,700
Total Project Cost
$710,795
Rental Loan Funding
$550,944
Total Cash Investment
$159,851

Loan Terms

Rental Loan Amount
$550,944
Annual Loan Payment
$39,943
Debt Coverage Ratio
0.56
Loan Points
$11,019
Loan Closing Costs
$6,239
Up Front Financing Cost
$17,258

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,857
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,857
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)
$2,424
Misc.
Total Loan Closing
$6,239

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$5,482
Hazard Insurance
%
$2,424
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,407
Net Operating Income
$22,373
Purchase Cap Rate
3.15%
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.