61451

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
%
%
%

$171,174

Cash Investment

$-23,350

Annual Net Cash Flow

-13.6%

Annual Return

Purchase Cost

Purchase Price
$581,850
Buyer's Premium
Purchase Closing Costs
$7,691
Loan Points
$11,638
Loan Closing Costs
$6,375
Total Acquisition Cost
$607,554
Rehab Budget
$145,500
Total Project Cost
$753,054
Rental Loan Funding
$581,880
Total Cash Investment
$171,174

Loan Terms

Rental Loan Amount
$581,880
Annual Loan Payment
$42,186
Debt Coverage Ratio
0.45
Loan Points
$11,638
Loan Closing Costs
$6,375
Up Front Financing Cost
$18,013

Closing Costs

Deed/Transfer Tax - County
%
$2,618
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,073
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,691
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)
$2,560
Misc.
Total Loan Closing
$6,375

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$6,604
Hazard Insurance
%
$2,560
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,664
Net Operating Income
$18,836
Purchase Cap Rate
2.50%
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.