60890

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
%
%
%

$228,091

Cash Investment

$-40,910

Annual Net Cash Flow

-17.9%

Annual Return

Purchase Cost

Purchase Price
$793,410
Buyer's Premium
Purchase Closing Costs
$6,554
Loan Points
$15,869
Loan Closing Costs
$7,306
Total Acquisition Cost
$823,139
Rehab Budget
$198,400
Total Project Cost
$1,021,539
Rental Loan Funding
$793,448
Total Cash Investment
$228,091

Loan Terms

Rental Loan Amount
$793,448
Annual Loan Payment
$57,525
Debt Coverage Ratio
0.29
Loan Points
$15,869
Loan Closing Costs
$7,306
Up Front Financing Cost
$23,175

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,554
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,554
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)
$3,491
Misc.
Total Loan Closing
$7,306

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$7,894
Hazard Insurance
%
$3,491
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,885
Net Operating Income
$16,615
Purchase Cap Rate
1.63%
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.