67325

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
%
%
%

$203,435

Cash Investment

$-17,898

Annual Net Cash Flow

-8.8%

Annual Return

Purchase Cost

Purchase Price
$695,920
Buyer's Premium
Purchase Closing Costs
$8,655
Loan Points
$13,919
Loan Closing Costs
$6,877
Total Acquisition Cost
$725,371
Rehab Budget
$174,000
Total Project Cost
$899,371
Rental Loan Funding
$695,936
Total Cash Investment
$203,435

Loan Terms

Rental Loan Amount
$695,936
Annual Loan Payment
$50,455
Debt Coverage Ratio
0.65
Loan Points
$13,919
Loan Closing Costs
$6,877
Up Front Financing Cost
$20,796

Closing Costs

Deed/Transfer Tax - County
%
$2,784
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,871
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,655
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)
$3,062
Misc.
Total Loan Closing
$6,877

Rental Income

Monthly Market Rent
$4,200
Potential Gross Rent
$50,400
Vacancy Factor
%
$2,520
Effective Gross Rent
$47,880
Property Taxes
%
$11,761
Hazard Insurance
%
$3,062
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$15,323
Net Operating Income
$32,557
Purchase Cap Rate
3.62%
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.