65552

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
%
%
%

$178,306

Cash Investment

$-14,519

Annual Net Cash Flow

-8.1%

Annual Return

Purchase Cost

Purchase Price
$599,460
Buyer's Premium
Purchase Closing Costs
$9,992
Loan Points
$11,990
Loan Closing Costs
$6,453
Total Acquisition Cost
$627,894
Rehab Budget
$149,900
Total Project Cost
$777,794
Rental Loan Funding
$599,488
Total Cash Investment
$178,306

Loan Terms

Rental Loan Amount
$599,488
Annual Loan Payment
$43,463
Debt Coverage Ratio
0.67
Loan Points
$11,990
Loan Closing Costs
$6,453
Up Front Financing Cost
$18,442

Closing Costs

Deed/Transfer Tax - County
%
$4,796
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,196
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,992
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)
$2,638
Misc.
Total Loan Closing
$6,453

Rental Income

Monthly Market Rent
$3,900
Potential Gross Rent
$46,800
Vacancy Factor
%
$2,340
Effective Gross Rent
$44,460
Property Taxes
%
$12,379
Hazard Insurance
%
$2,638
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$15,516
Net Operating Income
$28,944
Purchase Cap Rate
3.72%
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.