66202

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
%
%
%

$191,338

Cash Investment

$-29,568

Annual Net Cash Flow

-15.5%

Annual Return

Purchase Cost

Purchase Price
$662,850
Buyer's Premium
Purchase Closing Costs
$5,640
Loan Points
$13,257
Loan Closing Costs
$6,732
Total Acquisition Cost
$688,478
Rehab Budget
$165,700
Total Project Cost
$854,178
Rental Loan Funding
$662,840
Total Cash Investment
$191,338

Loan Terms

Rental Loan Amount
$662,840
Annual Loan Payment
$48,056
Debt Coverage Ratio
0.38
Loan Points
$13,257
Loan Closing Costs
$6,732
Up Front Financing Cost
$19,988

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,640
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,640
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)
$2,917
Misc.
Total Loan Closing
$6,732

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$6,595
Hazard Insurance
%
$2,917
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,012
Net Operating Income
$18,488
Purchase Cap Rate
2.16%
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.