61270

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
%
%
%

$138,835

Cash Investment

$-13,363

Annual Net Cash Flow

-9.6%

Annual Return

Purchase Cost
Purchase Price
$476,230
Buyer's Premium
Purchase Closing Costs
$4,334
Loan Points
$9,525
Loan Closing Costs
$5,910
Total Acquisition Cost
$495,999
Rehab Budget
$119,100
Total Project Cost
$615,099
Rental Loan Funding
$476,264
Total Cash Investment
$138,835

Loan Terms
Rental Loan Amount
$476,264
Annual Loan Payment
$34,529
Debt Coverage Ratio
0.61
Loan Points
$9,525
Loan Closing Costs
$5,910
Up Front Financing Cost
$15,436

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,334
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,334
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)
$2,095
Misc.
Total Loan Closing
$5,910

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,738
Hazard Insurance
%
$2,095
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,334
Net Operating Income
$21,166
Purchase Cap Rate
3.44%
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.