66178

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
%
%
%

$141,994

Cash Investment

$-15,478

Annual Net Cash Flow

-10.9%

Annual Return

Purchase Cost

Purchase Price
$487,460
Buyer's Premium
Purchase Closing Costs
$4,412
Loan Points
$9,750
Loan Closing Costs
$5,960
Total Acquisition Cost
$507,582
Rehab Budget
$121,900
Total Project Cost
$629,482
Rental Loan Funding
$487,488
Total Cash Investment
$141,994

Loan Terms

Rental Loan Amount
$487,488
Annual Loan Payment
$35,343
Debt Coverage Ratio
0.56
Loan Points
$9,750
Loan Closing Costs
$5,960
Up Front Financing Cost
$15,710

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,412
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,412
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)
$2,145
Misc.
Total Loan Closing
$5,960

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$4,850
Hazard Insurance
%
$2,145
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,495
Net Operating Income
$19,865
Purchase Cap Rate
3.16%
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.