60967

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
%
%
%

$190,989

Cash Investment

$-18,060

Annual Net Cash Flow

-9.5%

Annual Return

Purchase Cost

Purchase Price
$661,600
Buyer's Premium
Purchase Closing Costs
$5,631
Loan Points
$13,232
Loan Closing Costs
$6,726
Total Acquisition Cost
$687,189
Rehab Budget
$165,400
Total Project Cost
$852,589
Rental Loan Funding
$661,600
Total Cash Investment
$190,989

Loan Terms

Rental Loan Amount
$661,600
Annual Loan Payment
$47,966
Debt Coverage Ratio
0.62
Loan Points
$13,232
Loan Closing Costs
$6,726
Up Front Financing Cost
$19,958

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,631
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,631
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)
$2,911
Misc.
Total Loan Closing
$6,726

Rental Income

Monthly Market Rent
$3,500
Potential Gross Rent
$42,000
Vacancy Factor
%
$2,100
Effective Gross Rent
$39,900
Property Taxes
%
$6,583
Hazard Insurance
%
$2,911
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,994
Net Operating Income
$29,906
Purchase Cap Rate
3.51%
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.