57272

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
%
%
%

$86,704

Cash Investment

$27

Annual Net Cash Flow

0.0%

Annual Return

Purchase Cost

Purchase Price
$287,920
Buyer's Premium
Purchase Closing Costs
$3,879
Loan Points
$5,759
Loan Closing Costs
$5,082
Total Acquisition Cost
$302,640
Rehab Budget
$72,000
Total Project Cost
$374,640
Rental Loan Funding
$287,936
Total Cash Investment
$86,704

Loan Terms

Rental Loan Amount
$287,936
Annual Loan Payment
$20,875
Debt Coverage Ratio
1
Loan Points
$5,759
Loan Closing Costs
$5,082
Up Front Financing Cost
$10,841

Closing Costs

Deed/Transfer Tax - County
%
$864
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,015
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,879
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)
$1,267
Misc.
Total Loan Closing
$5,082

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,830
Hazard Insurance
%
$1,267
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,597
Net Operating Income
$20,903
Purchase Cap Rate
5.58%
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.