62190

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
%
%
%

$141,093

Cash Investment

$-11,600

Annual Net Cash Flow

-8.2%

Annual Return

Purchase Cost

Purchase Price
$463,220
Buyer's Premium
Purchase Closing Costs
$10,172
Loan Points
$9,264
Loan Closing Costs
$5,853
Total Acquisition Cost
$488,509
Rehab Budget
$115,800
Total Project Cost
$604,309
Rental Loan Funding
$463,216
Total Cash Investment
$141,093

Loan Terms

Rental Loan Amount
$463,216
Annual Loan Payment
$33,583
Debt Coverage Ratio
0.65
Loan Points
$9,264
Loan Closing Costs
$5,853
Up Front Financing Cost
$15,117

Closing Costs

Deed/Transfer Tax - County
%
$5,929
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,243
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,172
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)
$2,038
Misc.
Total Loan Closing
$5,853

Rental Income

Monthly Market Rent
$2,600
Potential Gross Rent
$31,200
Vacancy Factor
%
$1,560
Effective Gross Rent
$29,640
Property Taxes
%
$5,119
Hazard Insurance
%
$2,038
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,657
Net Operating Income
$21,983
Purchase Cap Rate
3.64%
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.