62351

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
%
%
%

$152,076

Cash Investment

$-16,023

Annual Net Cash Flow

-10.5%

Annual Return

Purchase Cost
Purchase Price
$500,580
Buyer's Premium
Purchase Closing Costs
$10,911
Loan Points
$10,011
Loan Closing Costs
$6,018
Total Acquisition Cost
$527,520
Rehab Budget
$125,100
Total Project Cost
$652,620
Rental Loan Funding
$500,544
Total Cash Investment
$152,076

Loan Terms
Rental Loan Amount
$500,544
Annual Loan Payment
$36,289
Debt Coverage Ratio
0.56
Loan Points
$10,011
Loan Closing Costs
$6,018
Up Front Financing Cost
$16,028

Closing Costs
Deed/Transfer Tax - County
%
$6,407
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,504
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,911
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)
$2,203
Misc.
Total Loan Closing
$6,018

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,531
Hazard Insurance
%
$2,203
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,234
Net Operating Income
$20,266
Purchase Cap Rate
3.11%
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.