60854

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
%
%
%

$153,842

Cash Investment

$-17,995

Annual Net Cash Flow

-11.7%

Annual Return

Purchase Cost

Purchase Price
$529,590
Buyer's Premium
Purchase Closing Costs
$4,707
Loan Points
$10,592
Loan Closing Costs
$6,145
Total Acquisition Cost
$551,034
Rehab Budget
$132,400
Total Project Cost
$683,434
Rental Loan Funding
$529,592
Total Cash Investment
$153,842

Loan Terms

Rental Loan Amount
$529,592
Annual Loan Payment
$38,395
Debt Coverage Ratio
0.53
Loan Points
$10,592
Loan Closing Costs
$6,145
Up Front Financing Cost
$16,737

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,707
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,707
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)
$2,330
Misc.
Total Loan Closing
$6,145

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,269
Hazard Insurance
%
$2,330
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,100
Net Operating Income
$20,400
Purchase Cap Rate
2.98%
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.