64670

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
%
%
%

$406,345

Cash Investment

$-70,862

Annual Net Cash Flow

-17.4%

Annual Return

Purchase Cost
Purchase Price
$1,404,450
Buyer's Premium
Purchase Closing Costs
$17,151
Loan Points
$28,089
Loan Closing Costs
$9,995
Total Acquisition Cost
$1,459,685
Rehab Budget
$351,100
Total Project Cost
$1,810,785
Rental Loan Funding
$1,404,440
Total Cash Investment
$406,345

Loan Terms
Rental Loan Amount
$1,404,440
Annual Loan Payment
$101,822
Debt Coverage Ratio
0.3
Loan Points
$28,089
Loan Closing Costs
$9,995
Up Front Financing Cost
$38,083

Closing Costs
Deed/Transfer Tax - County
%
$6,320
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,831
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$17,151
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)
$6,180
Misc.
Total Loan Closing
$9,995

Rental Income
Monthly Market Rent
$4,700
Potential Gross Rent
$56,400
Vacancy Factor
%
$2,820
Effective Gross Rent
$53,580
Property Taxes
%
$15,941
Hazard Insurance
%
$6,180
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$22,620
Net Operating Income
$30,960
Purchase Cap Rate
1.71%
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.