61472

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
%
%
%

$230,119

Cash Investment

$-29,076

Annual Net Cash Flow

-12.6%

Annual Return

Purchase Cost

Purchase Price
$790,230
Buyer's Premium
Purchase Closing Costs
$9,455
Loan Points
$15,805
Loan Closing Costs
$7,292
Total Acquisition Cost
$822,783
Rehab Budget
$197,600
Total Project Cost
$1,020,383
Rental Loan Funding
$790,264
Total Cash Investment
$230,119

Loan Terms

Rental Loan Amount
$790,264
Annual Loan Payment
$57,294
Debt Coverage Ratio
0.49
Loan Points
$15,805
Loan Closing Costs
$7,292
Up Front Financing Cost
$23,097

Closing Costs

Deed/Transfer Tax - County
%
$2,924
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,532
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,455
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)
$3,477
Misc.
Total Loan Closing
$7,292

Rental Income

Monthly Market Rent
$3,500
Potential Gross Rent
$42,000
Vacancy Factor
%
$2,100
Effective Gross Rent
$39,900
Property Taxes
%
$7,705
Hazard Insurance
%
$3,477
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,682
Net Operating Income
$28,218
Purchase Cap Rate
2.77%
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.