67351

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
%
%
%

$368,385

Cash Investment

$-91,491

Annual Net Cash Flow

-24.8%

Annual Return

Purchase Cost

Purchase Price
$1,273,870
Buyer's Premium
Purchase Closing Costs
$15,013
Loan Points
$25,478
Loan Closing Costs
$9,420
Total Acquisition Cost
$1,323,781
Rehab Budget
$318,500
Total Project Cost
$1,642,281
Rental Loan Funding
$1,273,896
Total Cash Investment
$368,385

Loan Terms

Rental Loan Amount
$1,273,896
Annual Loan Payment
$92,357
Debt Coverage Ratio
0.01
Loan Points
$25,478
Loan Closing Costs
$9,420
Up Front Financing Cost
$34,898

Closing Costs

Deed/Transfer Tax - County
%
$5,095
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,917
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$15,013
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)
$5,605
Misc.
Total Loan Closing
$9,420

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$21,528
Hazard Insurance
%
$5,605
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$27,633
Net Operating Income
$867
Purchase Cap Rate
0.05%
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.