91513

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
%
%
%

$192,420

Cash Investment

$-6,647

Annual Net Cash Flow

-3.5%

Annual Return

Purchase Cost

Purchase Price
$655,010
Buyer's Premium
Purchase Closing Costs
$8,860
Loan Points
$13,101
Loan Closing Costs
$6,697
Total Acquisition Cost
$683,668
Rehab Budget
$163,800
Total Project Cost
$847,468
Rental Loan Funding
$655,048
Total Cash Investment
$192,420

Loan Terms

Rental Loan Amount
$655,048
Annual Loan Payment
$47,491
Debt Coverage Ratio
0.86
Loan Points
$13,101
Loan Closing Costs
$6,697
Up Front Financing Cost
$19,798

Closing Costs

Deed/Transfer Tax - County
%
$3,275
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,585
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,860
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)
$2,882
Misc.
Total Loan Closing
$6,697

Rental Income

Monthly Market Rent
$4,500
Potential Gross Rent
$54,000
Vacancy Factor
%
$2,700
Effective Gross Rent
$51,300
Property Taxes
%
$7,074
Hazard Insurance
%
$2,882
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,456
Net Operating Income
$40,844
Purchase Cap Rate
4.82%
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.