66174

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
%
%
%

$145,216

Cash Investment

$-16,473

Annual Net Cash Flow

-11.3%

Annual Return

Purchase Cost

Purchase Price
$498,970
Buyer's Premium
Purchase Closing Costs
$4,493
Loan Points
$9,979
Loan Closing Costs
$6,010
Total Acquisition Cost
$519,452
Rehab Budget
$124,700
Total Project Cost
$644,152
Rental Loan Funding
$498,936
Total Cash Investment
$145,216

Loan Terms

Rental Loan Amount
$498,936
Annual Loan Payment
$36,173
Debt Coverage Ratio
0.54
Loan Points
$9,979
Loan Closing Costs
$6,010
Up Front Financing Cost
$15,989

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,493
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,493
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)
$2,195
Misc.
Total Loan Closing
$6,010

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$4,965
Hazard Insurance
%
$2,195
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,660
Net Operating Income
$19,700
Purchase Cap Rate
3.06%
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.