64664

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
%
%
%

$97,707

Cash Investment

$-5,904

Annual Net Cash Flow

-6.0%

Annual Return

Purchase Cost

Purchase Price
$330,130
Buyer's Premium
Purchase Closing Costs
$3,311
Loan Points
$6,602
Loan Closing Costs
$5,268
Total Acquisition Cost
$345,311
Rehab Budget
$82,500
Total Project Cost
$427,811
Rental Loan Funding
$330,104
Total Cash Investment
$97,707

Loan Terms

Rental Loan Amount
$330,104
Annual Loan Payment
$23,933
Debt Coverage Ratio
0.75
Loan Points
$6,602
Loan Closing Costs
$5,268
Up Front Financing Cost
$11,870

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,311
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,311
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)
$1,453
Misc.
Total Loan Closing
$5,268

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$7,378
Hazard Insurance
%
$1,453
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,331
Net Operating Income
$18,029
Purchase Cap Rate
4.21%
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.