66173

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
%
%
%

$168,473

Cash Investment

$-20,231

Annual Net Cash Flow

-12.0%

Annual Return

Purchase Cost

Purchase Price
$581,580
Buyer's Premium
Purchase Closing Costs
$5,071
Loan Points
$11,632
Loan Closing Costs
$6,374
Total Acquisition Cost
$604,657
Rehab Budget
$145,400
Total Project Cost
$750,057
Rental Loan Funding
$581,584
Total Cash Investment
$168,473

Loan Terms

Rental Loan Amount
$581,584
Annual Loan Payment
$42,165
Debt Coverage Ratio
0.52
Loan Points
$11,632
Loan Closing Costs
$6,374
Up Front Financing Cost
$18,006

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,071
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,071
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)
$2,559
Misc.
Total Loan Closing
$6,374

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$5,787
Hazard Insurance
%
$2,559
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,846
Net Operating Income
$21,934
Purchase Cap Rate
2.92%
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.