57355

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
%
%
%

$89,143

Cash Investment

$-9,927

Annual Net Cash Flow

-11.1%

Annual Return

Purchase Cost

Purchase Price
$296,540
Buyer's Premium
Purchase Closing Costs
$3,965
Loan Points
$5,930
Loan Closing Costs
$5,120
Total Acquisition Cost
$311,555
Rehab Budget
$74,100
Total Project Cost
$385,655
Rental Loan Funding
$296,512
Total Cash Investment
$89,143

Loan Terms

Rental Loan Amount
$296,512
Annual Loan Payment
$21,497
Debt Coverage Ratio
0.54
Loan Points
$5,930
Loan Closing Costs
$5,120
Up Front Financing Cost
$11,050

Closing Costs

Deed/Transfer Tax - County
%
$890
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,076
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,965
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)
$1,305
Misc.
Total Loan Closing
$5,120

Rental Income

Monthly Market Rent
$1,700
Potential Gross Rent
$20,400
Vacancy Factor
%
$1,020
Effective Gross Rent
$19,380
Property Taxes
%
$6,005
Hazard Insurance
%
$1,305
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,810
Net Operating Income
$11,570
Purchase Cap Rate
3.00%
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.