60844

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
%
%
%

$121,695

Cash Investment

$-8,074

Annual Net Cash Flow

-6.6%

Annual Return

Purchase Cost

Purchase Price
$415,390
Buyer's Premium
Purchase Closing Costs
$3,908
Loan Points
$8,307
Loan Closing Costs
$5,643
Total Acquisition Cost
$433,247
Rehab Budget
$103,800
Total Project Cost
$537,047
Rental Loan Funding
$415,352
Total Cash Investment
$121,695

Loan Terms

Rental Loan Amount
$415,352
Annual Loan Payment
$30,113
Debt Coverage Ratio
0.73
Loan Points
$8,307
Loan Closing Costs
$5,643
Up Front Financing Cost
$13,950

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,908
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,908
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)
$1,828
Misc.
Total Loan Closing
$5,643

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,133
Hazard Insurance
%
$1,828
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,461
Net Operating Income
$22,039
Purchase Cap Rate
4.10%
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.