66209

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
%
%
%

$162,296

Cash Investment

$-20,604

Annual Net Cash Flow

-12.7%

Annual Return

Purchase Cost

Purchase Price
$559,640
Buyer's Premium
Purchase Closing Costs
$4,917
Loan Points
$11,193
Loan Closing Costs
$6,277
Total Acquisition Cost
$582,028
Rehab Budget
$139,900
Total Project Cost
$721,928
Rental Loan Funding
$559,632
Total Cash Investment
$162,296

Loan Terms

Rental Loan Amount
$559,632
Annual Loan Payment
$40,573
Debt Coverage Ratio
0.49
Loan Points
$11,193
Loan Closing Costs
$6,277
Up Front Financing Cost
$17,470

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,917
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,917
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)
$2,462
Misc.
Total Loan Closing
$6,277

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,568
Hazard Insurance
%
$2,462
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,531
Net Operating Income
$19,969
Purchase Cap Rate
2.77%
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.