71181

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
%
%
%

$112,214

Cash Investment

$-9,806

Annual Net Cash Flow

-8.7%

Annual Return

Purchase Cost

Purchase Price
$365,020
Buyer's Premium
Purchase Closing Costs
$8,227
Loan Points
$7,301
Loan Closing Costs
$5,421
Total Acquisition Cost
$385,970
Rehab Budget
$91,300
Total Project Cost
$477,270
Rental Loan Funding
$365,056
Total Cash Investment
$112,214

Loan Terms

Rental Loan Amount
$365,056
Annual Loan Payment
$26,467
Debt Coverage Ratio
0.63
Loan Points
$7,301
Loan Closing Costs
$5,421
Up Front Financing Cost
$12,722

Closing Costs

Deed/Transfer Tax - County
%
$4,672
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,555
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,227
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)
$1,606
Misc.
Total Loan Closing
$5,421

Rental Income

Monthly Market Rent
$2,000
Potential Gross Rent
$24,000
Vacancy Factor
%
$1,200
Effective Gross Rent
$22,800
Property Taxes
%
$4,033
Hazard Insurance
%
$1,606
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,140
Net Operating Income
$16,660
Purchase Cap Rate
3.49%
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.