66237

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
%
%
%

$131,641

Cash Investment

$-10,003

Annual Net Cash Flow

-7.6%

Annual Return

Purchase Cost

Purchase Price
$450,670
Buyer's Premium
Purchase Closing Costs
$4,155
Loan Points
$9,014
Loan Closing Costs
$5,798
Total Acquisition Cost
$469,637
Rehab Budget
$112,700
Total Project Cost
$582,337
Rental Loan Funding
$450,696
Total Cash Investment
$131,641

Loan Terms

Rental Loan Amount
$450,696
Annual Loan Payment
$32,675
Debt Coverage Ratio
0.69
Loan Points
$9,014
Loan Closing Costs
$5,798
Up Front Financing Cost
$14,812

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,155
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,155
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)
$1,983
Misc.
Total Loan Closing
$5,798

Rental Income

Monthly Market Rent
$2,600
Potential Gross Rent
$31,200
Vacancy Factor
%
$1,560
Effective Gross Rent
$29,640
Property Taxes
%
$4,484
Hazard Insurance
%
$1,983
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,967
Net Operating Income
$22,673
Purchase Cap Rate
3.89%
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.