57360

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
%
%
%

$86,861

Cash Investment

$-1,646

Annual Net Cash Flow

-1.9%

Annual Return

Purchase Cost
Purchase Price
$290,020
Buyer's Premium
Purchase Closing Costs
$3,465
Loan Points
$5,800
Loan Closing Costs
$5,091
Total Acquisition Cost
$304,377
Rehab Budget
$72,500
Total Project Cost
$376,877
Rental Loan Funding
$290,016
Total Cash Investment
$86,861

Loan Terms
Rental Loan Amount
$290,016
Annual Loan Payment
$21,026
Debt Coverage Ratio
0.92
Loan Points
$5,800
Loan Closing Costs
$5,091
Up Front Financing Cost
$10,891

Closing Costs
Deed/Transfer Tax - County
%
$435
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,030
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,465
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)
$1,276
Misc.
Total Loan Closing
$5,091

Rental Income
Monthly Market Rent
$2,100
Potential Gross Rent
$25,200
Vacancy Factor
%
$1,260
Effective Gross Rent
$23,940
Property Taxes
%
$2,784
Hazard Insurance
%
$1,276
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,560
Net Operating Income
$19,380
Purchase Cap Rate
5.14%
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.