66229

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
%
%
%

$209,026

Cash Investment

$-35,027

Annual Net Cash Flow

-16.8%

Annual Return

Purchase Cost

Purchase Price
$725,720
Buyer's Premium
Purchase Closing Costs
$6,080
Loan Points
$14,514
Loan Closing Costs
$7,008
Total Acquisition Cost
$753,322
Rehab Budget
$181,400
Total Project Cost
$934,722
Rental Loan Funding
$725,696
Total Cash Investment
$209,026

Loan Terms

Rental Loan Amount
$725,696
Annual Loan Payment
$52,613
Debt Coverage Ratio
0.33
Loan Points
$14,514
Loan Closing Costs
$7,008
Up Front Financing Cost
$21,522

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,080
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,080
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)
$3,193
Misc.
Total Loan Closing
$7,008

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$7,221
Hazard Insurance
%
$3,193
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,914
Net Operating Income
$17,586
Purchase Cap Rate
1.88%
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.