66158

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
%
%
%

$98,164

Cash Investment

$-811

Annual Net Cash Flow

-0.8%

Annual Return

Purchase Cost

Purchase Price
$331,760
Buyer's Premium
Purchase Closing Costs
$3,322
Loan Points
$6,635
Loan Closing Costs
$5,275
Total Acquisition Cost
$346,992
Rehab Budget
$82,900
Total Project Cost
$429,892
Rental Loan Funding
$331,728
Total Cash Investment
$98,164

Loan Terms

Rental Loan Amount
$331,728
Annual Loan Payment
$24,050
Debt Coverage Ratio
0.97
Loan Points
$6,635
Loan Closing Costs
$5,275
Up Front Financing Cost
$11,909

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,322
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,322
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)
$1,460
Misc.
Total Loan Closing
$5,275

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,301
Hazard Insurance
%
$1,460
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,261
Net Operating Income
$23,239
Purchase Cap Rate
5.41%
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.