66159

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
%
%
%

$231,432

Cash Investment

$-39,662

Annual Net Cash Flow

-17.1%

Annual Return

Purchase Cost

Purchase Price
$805,350
Buyer's Premium
Purchase Closing Costs
$6,637
Loan Points
$16,106
Loan Closing Costs
$7,359
Total Acquisition Cost
$835,452
Rehab Budget
$201,300
Total Project Cost
$1,036,752
Rental Loan Funding
$805,320
Total Cash Investment
$231,432

Loan Terms

Rental Loan Amount
$805,320
Annual Loan Payment
$58,386
Debt Coverage Ratio
0.32
Loan Points
$16,106
Loan Closing Costs
$7,359
Up Front Financing Cost
$23,465

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,637
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,637
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)
$3,544
Misc.
Total Loan Closing
$7,359

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$8,013
Hazard Insurance
%
$3,544
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$12,057
Net Operating Income
$18,723
Purchase Cap Rate
1.81%
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.