66230

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
%
%
%

$168,689

Cash Investment

$-7,757

Annual Net Cash Flow

-4.6%

Annual Return

Purchase Cost

Purchase Price
$582,340
Buyer's Premium
Purchase Closing Costs
$5,076
Loan Points
$11,647
Loan Closing Costs
$6,377
Total Acquisition Cost
$605,441
Rehab Budget
$145,600
Total Project Cost
$751,041
Rental Loan Funding
$582,352
Total Cash Investment
$168,689

Loan Terms

Rental Loan Amount
$582,352
Annual Loan Payment
$42,221
Debt Coverage Ratio
0.82
Loan Points
$11,647
Loan Closing Costs
$6,377
Up Front Financing Cost
$18,024

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,076
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,076
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)
$2,562
Misc.
Total Loan Closing
$6,377

Rental Income

Monthly Market Rent
$3,800
Potential Gross Rent
$45,600
Vacancy Factor
%
$2,280
Effective Gross Rent
$43,320
Property Taxes
%
$5,794
Hazard Insurance
%
$2,562
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,857
Net Operating Income
$34,463
Purchase Cap Rate
4.59%
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.