57262

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
%
%
%

$76,826

Cash Investment

$665

Annual Net Cash Flow

0.9%

Annual Return

Purchase Cost

Purchase Price
$255,880
Buyer's Premium
Purchase Closing Costs
$2,791
Loan Points
$5,118
Loan Closing Costs
$4,941
Total Acquisition Cost
$268,730
Rehab Budget
$64,000
Total Project Cost
$332,730
Rental Loan Funding
$255,904
Total Cash Investment
$76,826

Loan Terms

Rental Loan Amount
$255,904
Annual Loan Payment
$18,553
Debt Coverage Ratio
1.04
Loan Points
$5,118
Loan Closing Costs
$4,941
Up Front Financing Cost
$10,059

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,791
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,791
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)
$1,126
Misc.
Total Loan Closing
$4,941

Rental Income

Monthly Market Rent
$2,100
Potential Gross Rent
$25,200
Vacancy Factor
%
$1,260
Effective Gross Rent
$23,940
Property Taxes
%
$3,096
Hazard Insurance
%
$1,126
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,722
Net Operating Income
$19,218
Purchase Cap Rate
5.78%
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.