57269

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
%
%
%

$91,720

Cash Investment

$5,109

Annual Net Cash Flow

5.6%

Annual Return

Purchase Cost

Purchase Price
$307,770
Buyer's Premium
Purchase Closing Costs
$3,462
Loan Points
$6,155
Loan Closing Costs
$5,169
Total Acquisition Cost
$322,556
Rehab Budget
$76,900
Total Project Cost
$399,456
Rental Loan Funding
$307,736
Total Cash Investment
$91,720

Loan Terms

Rental Loan Amount
$307,736
Annual Loan Payment
$22,311
Debt Coverage Ratio
1.23
Loan Points
$6,155
Loan Closing Costs
$5,169
Up Front Financing Cost
$11,324

Closing Costs

Deed/Transfer Tax - County
%
$308
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,154
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,462
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)
$1,354
Misc.
Total Loan Closing
$5,169

Rental Income

Monthly Market Rent
$2,900
Potential Gross Rent
$34,800
Vacancy Factor
%
$1,740
Effective Gross Rent
$33,060
Property Taxes
%
$3,786
Hazard Insurance
%
$1,354
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,640
Net Operating Income
$27,420
Purchase Cap Rate
6.86%
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.