66198

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
%
%
%

$101,207

Cash Investment

$-1,750

Annual Net Cash Flow

-1.7%

Annual Return

Purchase Cost

Purchase Price
$342,580
Buyer's Premium
Purchase Closing Costs
$3,398
Loan Points
$6,851
Loan Closing Costs
$5,322
Total Acquisition Cost
$358,151
Rehab Budget
$85,600
Total Project Cost
$443,751
Rental Loan Funding
$342,544
Total Cash Investment
$101,207

Loan Terms

Rental Loan Amount
$342,544
Annual Loan Payment
$24,834
Debt Coverage Ratio
0.93
Loan Points
$6,851
Loan Closing Costs
$5,322
Up Front Financing Cost
$12,173

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,398
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,398
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)
$1,507
Misc.
Total Loan Closing
$5,322

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,409
Hazard Insurance
%
$1,507
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,416
Net Operating Income
$23,084
Purchase Cap Rate
5.20%
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.