66148

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
%
%
%

$263,037

Cash Investment

$-51,696

Annual Net Cash Flow

-19.7%

Annual Return

Purchase Cost

Purchase Price
$917,640
Buyer's Premium
Purchase Closing Costs
$7,423
Loan Points
$18,353
Loan Closing Costs
$7,853
Total Acquisition Cost
$951,269
Rehab Budget
$229,400
Total Project Cost
$1,180,669
Rental Loan Funding
$917,632
Total Cash Investment
$263,037

Loan Terms

Rental Loan Amount
$917,632
Annual Loan Payment
$66,528
Debt Coverage Ratio
0.22
Loan Points
$18,353
Loan Closing Costs
$7,853
Up Front Financing Cost
$26,205

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,423
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,423
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)
$4,038
Misc.
Total Loan Closing
$7,853

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$9,131
Hazard Insurance
%
$4,038
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$13,668
Net Operating Income
$14,832
Purchase Cap Rate
1.26%
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.