67957

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
%
%
%

$142,841

Cash Investment

$-17,340

Annual Net Cash Flow

-12.1%

Annual Return

Purchase Cost

Purchase Price
$483,630
Buyer's Premium
Purchase Closing Costs
$6,320
Loan Points
$9,672
Loan Closing Costs
$5,943
Total Acquisition Cost
$505,565
Rehab Budget
$120,900
Total Project Cost
$626,465
Rental Loan Funding
$483,624
Total Cash Investment
$142,841

Loan Terms

Rental Loan Amount
$483,624
Annual Loan Payment
$35,063
Debt Coverage Ratio
0.51
Loan Points
$9,672
Loan Closing Costs
$5,943
Up Front Financing Cost
$15,615

Closing Costs

Deed/Transfer Tax - County
%
$1,935
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,385
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,320
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)
$2,128
Misc.
Total Loan Closing
$5,943

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$8,149
Hazard Insurance
%
$2,128
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,777
Net Operating Income
$17,723
Purchase Cap Rate
2.83%
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.