66215

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
%
%
%

$196,286

Cash Investment

$-31,095

Annual Net Cash Flow

-15.8%

Annual Return

Purchase Cost

Purchase Price
$680,430
Buyer's Premium
Purchase Closing Costs
$5,763
Loan Points
$13,608
Loan Closing Costs
$6,809
Total Acquisition Cost
$706,610
Rehab Budget
$170,100
Total Project Cost
$876,710
Rental Loan Funding
$680,424
Total Cash Investment
$196,286

Loan Terms

Rental Loan Amount
$680,424
Annual Loan Payment
$49,331
Debt Coverage Ratio
0.37
Loan Points
$13,608
Loan Closing Costs
$6,809
Up Front Financing Cost
$20,417

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,763
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,763
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)
$2,994
Misc.
Total Loan Closing
$6,809

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$6,770
Hazard Insurance
%
$2,994
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,264
Net Operating Income
$18,236
Purchase Cap Rate
2.08%
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.