66153

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
%
%
%

$208,886

Cash Investment

$-34,984

Annual Net Cash Flow

-16.7%

Annual Return

Purchase Cost
Purchase Price
$725,200
Buyer's Premium
Purchase Closing Costs
$6,076
Loan Points
$14,504
Loan Closing Costs
$7,006
Total Acquisition Cost
$752,786
Rehab Budget
$181,300
Total Project Cost
$934,086
Rental Loan Funding
$725,200
Total Cash Investment
$208,886

Loan Terms
Rental Loan Amount
$725,200
Annual Loan Payment
$52,577
Debt Coverage Ratio
0.33
Loan Points
$14,504
Loan Closing Costs
$7,006
Up Front Financing Cost
$21,510

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,076
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,076
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)
$3,191
Misc.
Total Loan Closing
$7,006

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$7,216
Hazard Insurance
%
$3,191
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,907
Net Operating Income
$17,593
Purchase Cap Rate
1.88%
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.