66183

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
%
%
%

$183,556

Cash Investment

$-27,166

Annual Net Cash Flow

-14.8%

Annual Return

Purchase Cost

Purchase Price
$635,180
Buyer's Premium
Purchase Closing Costs
$5,446
Loan Points
$12,704
Loan Closing Costs
$6,610
Total Acquisition Cost
$659,940
Rehab Budget
$158,800
Total Project Cost
$818,740
Rental Loan Funding
$635,184
Total Cash Investment
$183,556

Loan Terms

Rental Loan Amount
$635,184
Annual Loan Payment
$46,051
Debt Coverage Ratio
0.41
Loan Points
$12,704
Loan Closing Costs
$6,610
Up Front Financing Cost
$19,313

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,446
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,446
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)
$2,795
Misc.
Total Loan Closing
$6,610

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$6,320
Hazard Insurance
%
$2,795
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,615
Net Operating Income
$18,885
Purchase Cap Rate
2.31%
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.