66206

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
%
%
%

$126,405

Cash Investment

$-9,527

Annual Net Cash Flow

-7.5%

Annual Return

Purchase Cost

Purchase Price
$432,110
Buyer's Premium
Purchase Closing Costs
$4,025
Loan Points
$8,642
Loan Closing Costs
$5,716
Total Acquisition Cost
$450,493
Rehab Budget
$108,000
Total Project Cost
$558,493
Rental Loan Funding
$432,088
Total Cash Investment
$126,405

Loan Terms

Rental Loan Amount
$432,088
Annual Loan Payment
$31,326
Debt Coverage Ratio
0.7
Loan Points
$8,642
Loan Closing Costs
$5,716
Up Front Financing Cost
$14,358

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,025
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,025
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)
$1,901
Misc.
Total Loan Closing
$5,716

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,299
Hazard Insurance
%
$1,901
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,701
Net Operating Income
$21,799
Purchase Cap Rate
3.90%
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.