60853

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
%
%
%

$199,186

Cash Investment

$-34,269

Annual Net Cash Flow

-17.2%

Annual Return

Purchase Cost

Purchase Price
$690,710
Buyer's Premium
Purchase Closing Costs
$5,835
Loan Points
$13,815
Loan Closing Costs
$6,854
Total Acquisition Cost
$717,214
Rehab Budget
$172,700
Total Project Cost
$889,914
Rental Loan Funding
$690,728
Total Cash Investment
$199,186

Loan Terms

Rental Loan Amount
$690,728
Annual Loan Payment
$50,078
Debt Coverage Ratio
0.32
Loan Points
$13,815
Loan Closing Costs
$6,854
Up Front Financing Cost
$20,669

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,835
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,835
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)
$3,039
Misc.
Total Loan Closing
$6,854

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$6,873
Hazard Insurance
%
$3,039
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,412
Net Operating Income
$15,808
Purchase Cap Rate
1.78%
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.