66182

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
%
%
%

$331,876

Cash Investment

$-72,942

Annual Net Cash Flow

-22.0%

Annual Return

Purchase Cost

Purchase Price
$1,162,230
Buyer's Premium
Purchase Closing Costs
$9,136
Loan Points
$23,245
Loan Closing Costs
$8,929
Total Acquisition Cost
$1,203,540
Rehab Budget
$290,600
Total Project Cost
$1,494,140
Rental Loan Funding
$1,162,264
Total Cash Investment
$331,876

Loan Terms

Rental Loan Amount
$1,162,264
Annual Loan Payment
$84,264
Debt Coverage Ratio
0.13
Loan Points
$23,245
Loan Closing Costs
$8,929
Up Front Financing Cost
$32,174

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,136
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,136
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)
$5,114
Misc.
Total Loan Closing
$8,929

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$11,564
Hazard Insurance
%
$5,114
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$17,178
Net Operating Income
$11,322
Purchase Cap Rate
0.76%
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.