61329

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
%
%
%

$150,369

Cash Investment

$-15,783

Annual Net Cash Flow

-10.5%

Annual Return

Purchase Cost
Purchase Price
$517,260
Buyer's Premium
Purchase Closing Costs
$4,621
Loan Points
$10,345
Loan Closing Costs
$6,091
Total Acquisition Cost
$538,317
Rehab Budget
$129,300
Total Project Cost
$667,617
Rental Loan Funding
$517,248
Total Cash Investment
$150,369

Loan Terms
Rental Loan Amount
$517,248
Annual Loan Payment
$37,500
Debt Coverage Ratio
0.58
Loan Points
$10,345
Loan Closing Costs
$6,091
Up Front Financing Cost
$16,436

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,621
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,621
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)
$2,276
Misc.
Total Loan Closing
$6,091

Rental Income
Monthly Market Rent
$2,600
Potential Gross Rent
$31,200
Vacancy Factor
%
$1,560
Effective Gross Rent
$29,640
Property Taxes
%
$5,147
Hazard Insurance
%
$2,276
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,923
Net Operating Income
$21,717
Purchase Cap Rate
3.25%
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.