67987

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
%
%
%

$111,651

Cash Investment

$-7,127

Annual Net Cash Flow

-6.4%

Annual Return

Purchase Cost

Purchase Price
$368,400
Buyer's Premium
Purchase Closing Costs
$6,747
Loan Points
$7,368
Loan Closing Costs
$5,436
Total Acquisition Cost
$387,951
Rehab Budget
$92,100
Total Project Cost
$480,051
Rental Loan Funding
$368,400
Total Cash Investment
$111,651

Loan Terms

Rental Loan Amount
$368,400
Annual Loan Payment
$26,709
Debt Coverage Ratio
0.73
Loan Points
$7,368
Loan Closing Costs
$5,436
Up Front Financing Cost
$12,804

Closing Costs

Deed/Transfer Tax - County
%
$3,168
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,579
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,747
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)
$1,621
Misc.
Total Loan Closing
$5,436

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$6,797
Hazard Insurance
%
$1,621
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,918
Net Operating Income
$19,582
Purchase Cap Rate
4.08%
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.