66193

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
%
%
%

$163,417

Cash Investment

$-17,530

Annual Net Cash Flow

-10.7%

Annual Return

Purchase Cost

Purchase Price
$563,620
Buyer's Premium
Purchase Closing Costs
$4,945
Loan Points
$11,272
Loan Closing Costs
$6,295
Total Acquisition Cost
$586,133
Rehab Budget
$140,900
Total Project Cost
$727,033
Rental Loan Funding
$563,616
Total Cash Investment
$163,417

Loan Terms

Rental Loan Amount
$563,616
Annual Loan Payment
$40,862
Debt Coverage Ratio
0.57
Loan Points
$11,272
Loan Closing Costs
$6,295
Up Front Financing Cost
$17,567

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,945
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,945
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)
$2,480
Misc.
Total Loan Closing
$6,295

Rental Income

Monthly Market Rent
$2,800
Potential Gross Rent
$33,600
Vacancy Factor
%
$1,680
Effective Gross Rent
$31,920
Property Taxes
%
$5,608
Hazard Insurance
%
$2,480
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,588
Net Operating Income
$23,332
Purchase Cap Rate
3.21%
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.