57362

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
%
%
%

$69,977

Cash Investment

$6,198

Annual Net Cash Flow

8.9%

Annual Return

Purchase Cost

Purchase Price
$225,930
Buyer's Premium
Purchase Closing Costs
$2,582
Loan Points
$4,519
Loan Closing Costs
$6,391
Total Acquisition Cost
$239,421
Rehab Budget
$56,500
Total Project Cost
$295,921
Rental Loan Funding
$225,944
Total Cash Investment
$69,977

Loan Terms

Rental Loan Amount
$225,944
Annual Loan Payment
$16,381
Debt Coverage Ratio
1.38
Loan Points
$4,519
Loan Closing Costs
$6,391
Up Front Financing Cost
$10,909

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,582
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,582
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)
$2,576
Misc.
Total Loan Closing
$6,391

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$1,706
Hazard Insurance
%
$2,576
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,781
Net Operating Income
$22,579
Purchase Cap Rate
7.63%
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.