66188

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
%
%
%

$105,466

Cash Investment

$-3,065

Annual Net Cash Flow

-2.9%

Annual Return

Purchase Cost
Purchase Price
$357,700
Buyer's Premium
Purchase Closing Costs
$3,504
Loan Points
$7,154
Loan Closing Costs
$5,389
Total Acquisition Cost
$373,746
Rehab Budget
$89,400
Total Project Cost
$463,146
Rental Loan Funding
$357,680
Total Cash Investment
$105,466

Loan Terms
Rental Loan Amount
$357,680
Annual Loan Payment
$25,932
Debt Coverage Ratio
0.88
Loan Points
$7,154
Loan Closing Costs
$5,389
Up Front Financing Cost
$12,542

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,504
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,504
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)
$1,574
Misc.
Total Loan Closing
$5,389

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,559
Hazard Insurance
%
$1,574
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,633
Net Operating Income
$22,867
Purchase Cap Rate
4.94%
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.