77441

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
%
%
%

$250,041

Cash Investment

$-17,949

Annual Net Cash Flow

-7.2%

Annual Return

Purchase Cost

Purchase Price
$833,520
Buyer's Premium
Purchase Closing Costs
$17,504
Loan Points
$16,671
Loan Closing Costs
$7,482
Total Acquisition Cost
$875,177
Rehab Budget
$208,400
Total Project Cost
$1,083,577
Rental Loan Funding
$833,536
Total Cash Investment
$250,041

Loan Terms

Rental Loan Amount
$833,536
Annual Loan Payment
$60,431
Debt Coverage Ratio
0.7
Loan Points
$16,671
Loan Closing Costs
$7,482
Up Front Financing Cost
$24,153

Closing Costs

Deed/Transfer Tax - County
%
$10,669
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,835
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$17,504
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)
$3,667
Misc.
Total Loan Closing
$7,482

Rental Income

Monthly Market Rent
$4,900
Potential Gross Rent
$58,800
Vacancy Factor
%
$2,940
Effective Gross Rent
$55,860
Property Taxes
%
$9,210
Hazard Insurance
%
$3,667
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$13,378
Net Operating Income
$42,482
Purchase Cap Rate
3.92%
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.