77360

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
%
%
%

$169,954

Cash Investment

$-13,388

Annual Net Cash Flow

-7.9%

Annual Return

Purchase Cost

Purchase Price
$561,340
Buyer's Premium
Purchase Closing Costs
$12,115
Loan Points
$11,226
Loan Closing Costs
$6,285
Total Acquisition Cost
$590,966
Rehab Budget
$140,300
Total Project Cost
$731,266
Rental Loan Funding
$561,312
Total Cash Investment
$169,954

Loan Terms

Rental Loan Amount
$561,312
Annual Loan Payment
$40,695
Debt Coverage Ratio
0.67
Loan Points
$11,226
Loan Closing Costs
$6,285
Up Front Financing Cost
$17,511

Closing Costs

Deed/Transfer Tax - County
%
$7,185
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,929
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,115
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)
$2,470
Misc.
Total Loan Closing
$6,285

Rental Income

Monthly Market Rent
$3,200
Potential Gross Rent
$38,400
Vacancy Factor
%
$1,920
Effective Gross Rent
$36,480
Property Taxes
%
$6,203
Hazard Insurance
%
$2,470
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,173
Net Operating Income
$27,307
Purchase Cap Rate
3.73%
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.