67971

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
%
%
%

$155,218

Cash Investment

$-22,073

Annual Net Cash Flow

-14.2%

Annual Return

Purchase Cost

Purchase Price
$525,140
Buyer's Premium
Purchase Closing Costs
$7,302
Loan Points
$10,503
Loan Closing Costs
$6,126
Total Acquisition Cost
$549,070
Rehab Budget
$131,300
Total Project Cost
$680,370
Rental Loan Funding
$525,152
Total Cash Investment
$155,218

Loan Terms

Rental Loan Amount
$525,152
Annual Loan Payment
$38,074
Debt Coverage Ratio
0.42
Loan Points
$10,503
Loan Closing Costs
$6,126
Up Front Financing Cost
$16,629

Closing Costs

Deed/Transfer Tax - County
%
$2,626
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,676
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,302
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)
$2,311
Misc.
Total Loan Closing
$6,126

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$9,689
Hazard Insurance
%
$2,311
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$12,499
Net Operating Income
$16,001
Purchase Cap Rate
2.35%
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.