77461

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
%
%
%

$111,389

Cash Investment

$-6,407

Annual Net Cash Flow

-5.8%

Annual Return

Purchase Cost

Purchase Price
$378,710
Buyer's Premium
Purchase Closing Costs
$3,651
Loan Points
$7,575
Loan Closing Costs
$5,481
Total Acquisition Cost
$395,417
Rehab Budget
$94,700
Total Project Cost
$490,117
Rental Loan Funding
$378,728
Total Cash Investment
$111,389

Loan Terms

Rental Loan Amount
$378,728
Annual Loan Payment
$27,458
Debt Coverage Ratio
0.77
Loan Points
$7,575
Loan Closing Costs
$5,481
Up Front Financing Cost
$13,056

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,651
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,651
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)
$1,666
Misc.
Total Loan Closing
$5,481

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,283
Hazard Insurance
%
$1,666
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,449
Net Operating Income
$21,051
Purchase Cap Rate
4.30%
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.