66165

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
%
%
%

$149,365

Cash Investment

$-17,753

Annual Net Cash Flow

-11.9%

Annual Return

Purchase Cost

Purchase Price
$513,700
Buyer's Premium
Purchase Closing Costs
$4,596
Loan Points
$10,274
Loan Closing Costs
$6,075
Total Acquisition Cost
$534,645
Rehab Budget
$128,400
Total Project Cost
$663,045
Rental Loan Funding
$513,680
Total Cash Investment
$149,365

Loan Terms

Rental Loan Amount
$513,680
Annual Loan Payment
$37,242
Debt Coverage Ratio
0.52
Loan Points
$10,274
Loan Closing Costs
$6,075
Up Front Financing Cost
$16,349

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,596
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,596
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)
$2,260
Misc.
Total Loan Closing
$6,075

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$5,111
Hazard Insurance
%
$2,260
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,872
Net Operating Income
$19,488
Purchase Cap Rate
2.94%
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.