67327

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
%
%
%

$102,303

Cash Investment

$-1,407

Annual Net Cash Flow

-1.4%

Annual Return

Purchase Cost

Purchase Price
$341,930
Buyer's Premium
Purchase Closing Costs
$4,659
Loan Points
$6,839
Loan Closing Costs
$5,319
Total Acquisition Cost
$358,747
Rehab Budget
$85,500
Total Project Cost
$444,247
Rental Loan Funding
$341,944
Total Cash Investment
$102,303

Loan Terms

Rental Loan Amount
$341,944
Annual Loan Payment
$24,791
Debt Coverage Ratio
0.94
Loan Points
$6,839
Loan Closing Costs
$5,319
Up Front Financing Cost
$12,158

Closing Costs

Deed/Transfer Tax - County
%
$1,265
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,394
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,659
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)
$1,504
Misc.
Total Loan Closing
$5,319

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,112
Hazard Insurance
%
$1,504
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,116
Net Operating Income
$23,384
Purchase Cap Rate
5.26%
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.