65583

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
%
%
%

$160,971

Cash Investment

$-24,636

Annual Net Cash Flow

-15.3%

Annual Return

Purchase Cost

Purchase Price
$539,580
Buyer's Premium
Purchase Closing Costs
$9,094
Loan Points
$10,792
Loan Closing Costs
$6,189
Total Acquisition Cost
$565,655
Rehab Budget
$134,900
Total Project Cost
$700,555
Rental Loan Funding
$539,584
Total Cash Investment
$160,971

Loan Terms

Rental Loan Amount
$539,584
Annual Loan Payment
$39,120
Debt Coverage Ratio
0.37
Loan Points
$10,792
Loan Closing Costs
$6,189
Up Front Financing Cost
$16,981

Closing Costs

Deed/Transfer Tax - County
%
$4,317
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,777
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,094
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)
$2,374
Misc.
Total Loan Closing
$6,189

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$11,142
Hazard Insurance
%
$2,374
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$14,016
Net Operating Income
$14,484
Purchase Cap Rate
2.07%
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.