60957

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
%
%
%

$145,749

Cash Investment

$-12,077

Annual Net Cash Flow

-8.3%

Annual Return

Purchase Cost

Purchase Price
$500,840
Buyer's Premium
Purchase Closing Costs
$4,506
Loan Points
$10,017
Loan Closing Costs
$6,019
Total Acquisition Cost
$521,381
Rehab Budget
$125,200
Total Project Cost
$646,581
Rental Loan Funding
$500,832
Total Cash Investment
$145,749

Loan Terms

Rental Loan Amount
$500,832
Annual Loan Payment
$36,310
Debt Coverage Ratio
0.67
Loan Points
$10,017
Loan Closing Costs
$6,019
Up Front Financing Cost
$16,035

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,506
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,506
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)
$2,204
Misc.
Total Loan Closing
$6,019

Rental Income

Monthly Market Rent
$2,800
Potential Gross Rent
$33,600
Vacancy Factor
%
$1,680
Effective Gross Rent
$31,920
Property Taxes
%
$4,983
Hazard Insurance
%
$2,204
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,687
Net Operating Income
$24,233
Purchase Cap Rate
3.75%
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.