61481

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
%
%
%

$190,671

Cash Investment

$-35,496

Annual Net Cash Flow

-18.6%

Annual Return

Purchase Cost

Purchase Price
$643,350
Buyer's Premium
Purchase Closing Costs
$10,329
Loan Points
$12,866
Loan Closing Costs
$6,646
Total Acquisition Cost
$673,191
Rehab Budget
$160,800
Total Project Cost
$833,991
Rental Loan Funding
$643,320
Total Cash Investment
$190,671

Loan Terms

Rental Loan Amount
$643,320
Annual Loan Payment
$46,641
Debt Coverage Ratio
0.24
Loan Points
$12,866
Loan Closing Costs
$6,646
Up Front Financing Cost
$19,512

Closing Costs

Deed/Transfer Tax - County
%
$4,825
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,503
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,329
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)
$2,831
Misc.
Total Loan Closing
$6,646

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$14,025
Hazard Insurance
%
$2,831
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$17,356
Net Operating Income
$11,144
Purchase Cap Rate
1.34%
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.