57346

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
%
%
%

$60,866

Cash Investment

$1,751

Annual Net Cash Flow

2.9%

Annual Return

Purchase Cost

Purchase Price
$198,160
Buyer's Premium
Purchase Closing Costs
$2,684
Loan Points
$3,963
Loan Closing Costs
$4,687
Total Acquisition Cost
$209,494
Rehab Budget
$49,500
Total Project Cost
$258,994
Rental Loan Funding
$198,128
Total Cash Investment
$60,866

Loan Terms

Rental Loan Amount
$198,128
Annual Loan Payment
$14,364
Debt Coverage Ratio
1.12
Loan Points
$3,963
Loan Closing Costs
$4,687
Up Front Financing Cost
$8,649

Closing Costs

Deed/Transfer Tax - County
%
$297
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,387
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,684
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)
$872
Misc.
Total Loan Closing
$4,687

Rental Income

Monthly Market Rent
$1,700
Potential Gross Rent
$20,400
Vacancy Factor
%
$1,020
Effective Gross Rent
$19,380
Property Taxes
%
$1,892
Hazard Insurance
%
$872
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,264
Net Operating Income
$16,116
Purchase Cap Rate
6.22%
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.