66142

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
%
%
%

$123,534

Cash Investment

$-16,621

Annual Net Cash Flow

-13.5%

Annual Return

Purchase Cost

Purchase Price
$421,860
Buyer's Premium
Purchase Closing Costs
$3,953
Loan Points
$8,438
Loan Closing Costs
$5,671
Total Acquisition Cost
$439,922
Rehab Budget
$105,500
Total Project Cost
$545,422
Rental Loan Funding
$421,888
Total Cash Investment
$123,534

Loan Terms

Rental Loan Amount
$421,888
Annual Loan Payment
$30,587
Debt Coverage Ratio
0.46
Loan Points
$8,438
Loan Closing Costs
$5,671
Up Front Financing Cost
$14,109

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,953
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,953
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)
$1,856
Misc.
Total Loan Closing
$5,671

Rental Income

Monthly Market Rent
$1,800
Potential Gross Rent
$21,600
Vacancy Factor
%
$1,080
Effective Gross Rent
$20,520
Property Taxes
%
$4,198
Hazard Insurance
%
$1,856
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,554
Net Operating Income
$13,966
Purchase Cap Rate
2.56%
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.