90116

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
%
%
%

$76,177

Cash Investment

$4,292

Annual Net Cash Flow

5.6%

Annual Return

Purchase Cost

Purchase Price
$251,290
Buyer's Premium
Purchase Closing Costs
$3,412
Loan Points
$5,025
Loan Closing Costs
$4,921
Total Acquisition Cost
$264,649
Rehab Budget
$62,800
Total Project Cost
$327,449
Rental Loan Funding
$251,272
Total Cash Investment
$76,177

Loan Terms

Rental Loan Amount
$251,272
Annual Loan Payment
$18,217
Debt Coverage Ratio
1.24
Loan Points
$5,025
Loan Closing Costs
$4,921
Up Front Financing Cost
$9,946

Closing Costs

Deed/Transfer Tax - County
%
$653
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,759
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,412
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)
$1,106
Misc.
Total Loan Closing
$4,921

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,385
Hazard Insurance
%
$1,106
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,991
Net Operating Income
$22,509
Purchase Cap Rate
6.87%
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.