77398

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
%
%
%

$220,092

Cash Investment

$-37,921

Annual Net Cash Flow

-17.2%

Annual Return

Purchase Cost
Purchase Price
$751,680
Buyer's Premium
Purchase Closing Costs
$10,020
Loan Points
$15,033
Loan Closing Costs
$7,122
Total Acquisition Cost
$783,856
Rehab Budget
$187,900
Total Project Cost
$971,756
Rental Loan Funding
$751,664
Total Cash Investment
$220,092

Loan Terms
Rental Loan Amount
$751,664
Annual Loan Payment
$54,496
Debt Coverage Ratio
0.3
Loan Points
$15,033
Loan Closing Costs
$7,122
Up Front Financing Cost
$22,156

Closing Costs
Deed/Transfer Tax - County
%
$3,758
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,262
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,020
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)
$3,307
Misc.
Total Loan Closing
$7,122

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$8,118
Hazard Insurance
%
$3,307
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,926
Net Operating Income
$16,574
Purchase Cap Rate
1.71%
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.