77329

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
%
%
%

$113,886

Cash Investment

$-7,049

Annual Net Cash Flow

-6.2%

Annual Return

Purchase Cost
Purchase Price
$387,600
Buyer's Premium
Purchase Closing Costs
$3,713
Loan Points
$7,752
Loan Closing Costs
$5,520
Total Acquisition Cost
$404,586
Rehab Budget
$96,900
Total Project Cost
$501,486
Rental Loan Funding
$387,600
Total Cash Investment
$113,886

Loan Terms
Rental Loan Amount
$387,600
Annual Loan Payment
$28,101
Debt Coverage Ratio
0.75
Loan Points
$7,752
Loan Closing Costs
$5,520
Up Front Financing Cost
$13,272

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,713
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,713
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)
$1,705
Misc.
Total Loan Closing
$5,520

Rental Income
Monthly Market Rent
$2,800
Potential Gross Rent
$33,600
Vacancy Factor
%
$1,680
Effective Gross Rent
$31,920
Property Taxes
%
$8,663
Hazard Insurance
%
$1,705
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,868
Net Operating Income
$21,052
Purchase Cap Rate
4.20%
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.