61330

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
%
%
%

$123,147

Cash Investment

$-13,082

Annual Net Cash Flow

-10.6%

Annual Return

Purchase Cost
Purchase Price
$420,540
Buyer's Premium
Purchase Closing Costs
$3,944
Loan Points
$8,410
Loan Closing Costs
$5,665
Total Acquisition Cost
$438,559
Rehab Budget
$105,100
Total Project Cost
$543,659
Rental Loan Funding
$420,512
Total Cash Investment
$123,147

Loan Terms
Rental Loan Amount
$420,512
Annual Loan Payment
$30,487
Debt Coverage Ratio
0.57
Loan Points
$8,410
Loan Closing Costs
$5,665
Up Front Financing Cost
$14,076

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,944
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,944
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)
$1,850
Misc.
Total Loan Closing
$5,665

Rental Income
Monthly Market Rent
$2,100
Potential Gross Rent
$25,200
Vacancy Factor
%
$1,260
Effective Gross Rent
$23,940
Property Taxes
%
$4,184
Hazard Insurance
%
$1,850
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,535
Net Operating Income
$17,405
Purchase Cap Rate
3.20%
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.