61307

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
%
%
%

$485,343

Cash Investment

$-73,568

Annual Net Cash Flow

-15.2%

Annual Return

Purchase Cost

Purchase Price
$1,707,640
Buyer's Premium
Purchase Closing Costs
$12,953
Loan Points
$34,153
Loan Closing Costs
$11,329
Total Acquisition Cost
$1,766,075
Rehab Budget
$426,900
Total Project Cost
$2,192,975
Rental Loan Funding
$1,707,632
Total Cash Investment
$485,343

Loan Terms

Rental Loan Amount
$1,707,632
Annual Loan Payment
$123,803
Debt Coverage Ratio
0.41
Loan Points
$34,153
Loan Closing Costs
$11,329
Up Front Financing Cost
$45,481

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$11,953
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,953
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)
$7,514
Misc.
Total Loan Closing
$11,329

Rental Income

Monthly Market Rent
$6,600
Potential Gross Rent
$79,200
Vacancy Factor
%
$3,960
Effective Gross Rent
$75,240
Property Taxes
%
$16,991
Hazard Insurance
%
$7,514
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$25,005
Net Operating Income
$50,235
Purchase Cap Rate
2.29%
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.