67964

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
%
%
%

$116,028

Cash Investment

$-9,243

Annual Net Cash Flow

-8.0%

Annual Return

Purchase Cost

Purchase Price
$389,690
Buyer's Premium
Purchase Closing Costs
$5,287
Loan Points
$7,793
Loan Closing Costs
$5,530
Total Acquisition Cost
$408,300
Rehab Budget
$97,400
Total Project Cost
$505,700
Rental Loan Funding
$389,672
Total Cash Investment
$116,028

Loan Terms

Rental Loan Amount
$389,672
Annual Loan Payment
$28,251
Debt Coverage Ratio
0.67
Loan Points
$7,793
Loan Closing Costs
$5,530
Up Front Financing Cost
$13,323

Closing Costs

Deed/Transfer Tax - County
%
$1,559
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,728
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,287
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)
$1,715
Misc.
Total Loan Closing
$5,530

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$6,138
Hazard Insurance
%
$1,715
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,352
Net Operating Income
$19,008
Purchase Cap Rate
3.76%
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.