57336

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
%
%
%

$80,338

Cash Investment

$3,349

Annual Net Cash Flow

4.2%

Annual Return

Purchase Cost
Purchase Price
$268,380
Buyer's Premium
Purchase Closing Costs
$2,879
Loan Points
$5,368
Loan Closing Costs
$4,996
Total Acquisition Cost
$281,622
Rehab Budget
$67,100
Total Project Cost
$348,722
Rental Loan Funding
$268,384
Total Cash Investment
$80,338

Loan Terms
Rental Loan Amount
$268,384
Annual Loan Payment
$19,458
Debt Coverage Ratio
1.17
Loan Points
$5,368
Loan Closing Costs
$4,996
Up Front Financing Cost
$10,364

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,879
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,879
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)
$1,181
Misc.
Total Loan Closing
$4,996

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,012
Hazard Insurance
%
$1,181
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,693
Net Operating Income
$22,807
Purchase Cap Rate
6.54%
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.