65834

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
%
%
%

$114,994

Cash Investment

$-675

Annual Net Cash Flow

-0.6%

Annual Return

Purchase Cost

Purchase Price
$386,470
Buyer's Premium
Purchase Closing Costs
$5,135
Loan Points
$7,729
Loan Closing Costs
$5,515
Total Acquisition Cost
$404,850
Rehab Budget
$96,600
Total Project Cost
$501,450
Rental Loan Funding
$386,456
Total Cash Investment
$114,994

Loan Terms

Rental Loan Amount
$386,456
Annual Loan Payment
$28,018
Debt Coverage Ratio
0.98
Loan Points
$7,729
Loan Closing Costs
$5,515
Up Front Financing Cost
$13,245

Closing Costs

Deed/Transfer Tax - County
%
$1,430
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,705
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,135
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)
$1,700
Misc.
Total Loan Closing
$5,515

Rental Income

Monthly Market Rent
$2,900
Potential Gross Rent
$34,800
Vacancy Factor
%
$1,740
Effective Gross Rent
$33,060
Property Taxes
%
$3,517
Hazard Insurance
%
$1,700
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,717
Net Operating Income
$27,343
Purchase Cap Rate
5.45%
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.