67401

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
%
%
%

$82,898

Cash Investment

$-9,235

Annual Net Cash Flow

-11.1%

Annual Return

Purchase Cost

Purchase Price
$277,450
Buyer's Premium
Purchase Closing Costs
$2,942
Loan Points
$5,550
Loan Closing Costs
$5,036
Total Acquisition Cost
$290,978
Rehab Budget
$69,400
Total Project Cost
$360,378
Rental Loan Funding
$277,480
Total Cash Investment
$82,898

Loan Terms

Rental Loan Amount
$277,480
Annual Loan Payment
$20,117
Debt Coverage Ratio
0.54
Loan Points
$5,550
Loan Closing Costs
$5,036
Up Front Financing Cost
$10,585

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,942
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,942
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)
$1,221
Misc.
Total Loan Closing
$5,036

Rental Income

Monthly Market Rent
$1,400
Potential Gross Rent
$16,800
Vacancy Factor
%
$840
Effective Gross Rent
$15,960
Property Taxes
%
$3,357
Hazard Insurance
%
$1,221
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,078
Net Operating Income
$10,882
Purchase Cap Rate
3.02%
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.