66236

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
%
%
%

$161,678

Cash Investment

$-18,133

Annual Net Cash Flow

-11.2%

Annual Return

Purchase Cost

Purchase Price
$557,400
Buyer's Premium
Purchase Closing Costs
$4,902
Loan Points
$11,149
Loan Closing Costs
$6,268
Total Acquisition Cost
$579,718
Rehab Budget
$139,400
Total Project Cost
$719,118
Rental Loan Funding
$557,440
Total Cash Investment
$161,678

Loan Terms

Rental Loan Amount
$557,440
Annual Loan Payment
$40,414
Debt Coverage Ratio
0.55
Loan Points
$11,149
Loan Closing Costs
$6,268
Up Front Financing Cost
$17,416

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,902
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,902
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)
$2,453
Misc.
Total Loan Closing
$6,268

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$5,546
Hazard Insurance
%
$2,453
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,499
Net Operating Income
$22,281
Purchase Cap Rate
3.10%
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.