77431

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
%
%
%

$98,367

Cash Investment

$-220

Annual Net Cash Flow

-0.2%

Annual Return

Purchase Cost

Purchase Price
$328,170
Buyer's Premium
Purchase Closing Costs
$4,511
Loan Points
$6,563
Loan Closing Costs
$5,259
Total Acquisition Cost
$344,503
Rehab Budget
$82,000
Total Project Cost
$426,503
Rental Loan Funding
$328,136
Total Cash Investment
$98,367

Loan Terms

Rental Loan Amount
$328,136
Annual Loan Payment
$23,790
Debt Coverage Ratio
0.99
Loan Points
$6,563
Loan Closing Costs
$5,259
Up Front Financing Cost
$11,822

Closing Costs

Deed/Transfer Tax - County
%
$1,214
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,297
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,511
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)
$1,444
Misc.
Total Loan Closing
$5,259

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,986
Hazard Insurance
%
$1,444
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,930
Net Operating Income
$23,570
Purchase Cap Rate
5.53%
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.