67952

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
%
%
%

$158,423

Cash Investment

$-24,473

Annual Net Cash Flow

-15.4%

Annual Return

Purchase Cost

Purchase Price
$540,140
Buyer's Premium
Purchase Closing Costs
$6,401
Loan Points
$10,802
Loan Closing Costs
$6,192
Total Acquisition Cost
$563,535
Rehab Budget
$135,000
Total Project Cost
$698,535
Rental Loan Funding
$540,112
Total Cash Investment
$158,423

Loan Terms

Rental Loan Amount
$540,112
Annual Loan Payment
$39,158
Debt Coverage Ratio
0.38
Loan Points
$10,802
Loan Closing Costs
$6,192
Up Front Financing Cost
$16,994

Closing Costs

Deed/Transfer Tax - County
%
$1,620
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,781
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,401
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)
$2,377
Misc.
Total Loan Closing
$6,192

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$10,938
Hazard Insurance
%
$2,377
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$13,814
Net Operating Income
$14,686
Purchase Cap Rate
2.10%
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.