61277

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
%
%
%

$249,196

Cash Investment

$-16,121

Annual Net Cash Flow

-6.5%

Annual Return

Purchase Cost

Purchase Price
$862,300
Buyer's Premium
Purchase Closing Costs
$8,761
Loan Points
$17,246
Loan Closing Costs
$7,609
Total Acquisition Cost
$895,916
Rehab Budget
$215,600
Total Project Cost
$1,111,516
Rental Loan Funding
$862,320
Total Cash Investment
$249,196

Loan Terms

Rental Loan Amount
$862,320
Annual Loan Payment
$62,518
Debt Coverage Ratio
0.74
Loan Points
$17,246
Loan Closing Costs
$7,609
Up Front Financing Cost
$24,856

Closing Costs

Deed/Transfer Tax - County
%
$1,725
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,036
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,761
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)
$3,794
Misc.
Total Loan Closing
$7,609

Rental Income

Monthly Market Rent
$4,700
Potential Gross Rent
$56,400
Vacancy Factor
%
$2,820
Effective Gross Rent
$53,580
Property Taxes
%
$2,889
Hazard Insurance
%
$3,794
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,183
Net Operating Income
$46,397
Purchase Cap Rate
4.17%
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.