57353

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
%
%
%

$146,588

Cash Investment

$1,075

Annual Net Cash Flow

0.7%

Annual Return

Purchase Cost

Purchase Price
$469,470
Buyer's Premium
Purchase Closing Costs
$7,573
Loan Points
$9,390
Loan Closing Costs
$12,252
Total Acquisition Cost
$498,684
Rehab Budget
$117,400
Total Project Cost
$616,084
Rental Loan Funding
$469,496
Total Cash Investment
$146,588

Loan Terms

Rental Loan Amount
$469,496
Annual Loan Payment
$34,038
Debt Coverage Ratio
1.03
Loan Points
$9,390
Loan Closing Costs
$12,252
Up Front Financing Cost
$21,642

Closing Costs

Deed/Transfer Tax - County
%
$3,286
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,286
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,573
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,616
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)
$5,821
Misc.
Total Loan Closing
$12,252

Rental Income

Monthly Market Rent
$4,100
Potential Gross Rent
$49,200
Vacancy Factor
%
$2,460
Effective Gross Rent
$46,740
Property Taxes
%
$5,305
Hazard Insurance
%
$5,821
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,626
Net Operating Income
$35,114
Purchase Cap Rate
5.70%
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.