60950

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
%
%
%

$211,903

Cash Investment

$-35,914

Annual Net Cash Flow

-16.9%

Annual Return

Purchase Cost

Purchase Price
$735,900
Buyer's Premium
Purchase Closing Costs
$6,151
Loan Points
$14,718
Loan Closing Costs
$7,053
Total Acquisition Cost
$763,823
Rehab Budget
$184,000
Total Project Cost
$947,823
Rental Loan Funding
$735,920
Total Cash Investment
$211,903

Loan Terms

Rental Loan Amount
$735,920
Annual Loan Payment
$53,354
Debt Coverage Ratio
0.33
Loan Points
$14,718
Loan Closing Costs
$7,053
Up Front Financing Cost
$21,771

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,151
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,151
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)
$3,238
Misc.
Total Loan Closing
$7,053

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$7,322
Hazard Insurance
%
$3,238
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,060
Net Operating Income
$17,440
Purchase Cap Rate
1.84%
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.