61280

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
%
%
%

$133,021

Cash Investment

$-13,847

Annual Net Cash Flow

-10.4%

Annual Return

Purchase Cost

Purchase Price
$455,600
Buyer's Premium
Purchase Closing Costs
$4,189
Loan Points
$9,112
Loan Closing Costs
$5,820
Total Acquisition Cost
$474,721
Rehab Budget
$113,900
Total Project Cost
$588,621
Rental Loan Funding
$455,600
Total Cash Investment
$133,021

Loan Terms

Rental Loan Amount
$455,600
Annual Loan Payment
$33,031
Debt Coverage Ratio
0.58
Loan Points
$9,112
Loan Closing Costs
$5,820
Up Front Financing Cost
$14,932

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,189
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,189
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)
$2,005
Misc.
Total Loan Closing
$5,820

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$6,811
Hazard Insurance
%
$2,005
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,316
Net Operating Income
$19,184
Purchase Cap Rate
3.26%
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.