66201

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
%
%
%

$153,424

Cash Investment

$-17,866

Annual Net Cash Flow

-11.6%

Annual Return

Purchase Cost

Purchase Price
$528,130
Buyer's Premium
Purchase Closing Costs
$4,697
Loan Points
$10,562
Loan Closing Costs
$6,139
Total Acquisition Cost
$549,528
Rehab Budget
$132,000
Total Project Cost
$681,528
Rental Loan Funding
$528,104
Total Cash Investment
$153,424

Loan Terms

Rental Loan Amount
$528,104
Annual Loan Payment
$38,288
Debt Coverage Ratio
0.53
Loan Points
$10,562
Loan Closing Costs
$6,139
Up Front Financing Cost
$16,701

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,697
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,697
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)
$2,324
Misc.
Total Loan Closing
$6,139

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,255
Hazard Insurance
%
$2,324
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,079
Net Operating Income
$20,421
Purchase Cap Rate
3.00%
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.