60968

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
%
%
%

$180,098

Cash Investment

$-19,259

Annual Net Cash Flow

-10.7%

Annual Return

Purchase Cost

Purchase Price
$622,920
Buyer's Premium
Purchase Closing Costs
$5,360
Loan Points
$12,458
Loan Closing Costs
$6,556
Total Acquisition Cost
$647,294
Rehab Budget
$155,700
Total Project Cost
$802,994
Rental Loan Funding
$622,896
Total Cash Investment
$180,098

Loan Terms

Rental Loan Amount
$622,896
Annual Loan Payment
$45,160
Debt Coverage Ratio
0.57
Loan Points
$12,458
Loan Closing Costs
$6,556
Up Front Financing Cost
$19,014

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,360
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,360
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)
$2,741
Misc.
Total Loan Closing
$6,556

Rental Income

Monthly Market Rent
$3,100
Potential Gross Rent
$37,200
Vacancy Factor
%
$1,860
Effective Gross Rent
$35,340
Property Taxes
%
$6,198
Hazard Insurance
%
$2,741
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,439
Net Operating Income
$25,901
Purchase Cap Rate
3.23%
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.