66210

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
%
%
%

$248,406

Cash Investment

$-30,081

Annual Net Cash Flow

-12.1%

Annual Return

Purchase Cost
Purchase Price
$865,650
Buyer's Premium
Purchase Closing Costs
$7,060
Loan Points
$17,313
Loan Closing Costs
$7,624
Total Acquisition Cost
$897,646
Rehab Budget
$216,400
Total Project Cost
$1,114,046
Rental Loan Funding
$865,640
Total Cash Investment
$248,406

Loan Terms
Rental Loan Amount
$865,640
Annual Loan Payment
$62,759
Debt Coverage Ratio
0.52
Loan Points
$17,313
Loan Closing Costs
$7,624
Up Front Financing Cost
$24,937

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,060
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,060
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)
$3,809
Misc.
Total Loan Closing
$7,624

Rental Income
Monthly Market Rent
$4,000
Potential Gross Rent
$48,000
Vacancy Factor
%
$2,400
Effective Gross Rent
$45,600
Property Taxes
%
$8,613
Hazard Insurance
%
$3,809
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$12,922
Net Operating Income
$32,678
Purchase Cap Rate
2.93%
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.