61275

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
%
%
%

$127,756

Cash Investment

$-9,944

Annual Net Cash Flow

-7.8%

Annual Return

Purchase Cost

Purchase Price
$436,910
Buyer's Premium
Purchase Closing Costs
$4,058
Loan Points
$8,738
Loan Closing Costs
$5,737
Total Acquisition Cost
$455,444
Rehab Budget
$109,200
Total Project Cost
$564,644
Rental Loan Funding
$436,888
Total Cash Investment
$127,756

Loan Terms

Rental Loan Amount
$436,888
Annual Loan Payment
$31,674
Debt Coverage Ratio
0.69
Loan Points
$8,738
Loan Closing Costs
$5,737
Up Front Financing Cost
$14,475

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,058
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,058
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)
$1,922
Misc.
Total Loan Closing
$5,737

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,347
Hazard Insurance
%
$1,922
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,770
Net Operating Income
$21,730
Purchase Cap Rate
3.85%
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.