57366

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
%
%
%

$80,520

Cash Investment

$-1,283

Annual Net Cash Flow

-1.6%

Annual Return

Purchase Cost

Purchase Price
$265,890
Buyer's Premium
Purchase Closing Costs
$3,739
Loan Points
$5,318
Loan Closing Costs
$4,985
Total Acquisition Cost
$279,932
Rehab Budget
$66,500
Total Project Cost
$346,432
Rental Loan Funding
$265,912
Total Cash Investment
$80,520

Loan Terms

Rental Loan Amount
$265,912
Annual Loan Payment
$19,279
Debt Coverage Ratio
0.93
Loan Points
$5,318
Loan Closing Costs
$4,985
Up Front Financing Cost
$10,303

Closing Costs

Deed/Transfer Tax - County
%
$877
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,861
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,739
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)
$1,170
Misc.
Total Loan Closing
$4,985

Rental Income

Monthly Market Rent
$1,900
Potential Gross Rent
$22,800
Vacancy Factor
%
$1,140
Effective Gross Rent
$21,660
Property Taxes
%
$1,994
Hazard Insurance
%
$1,170
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,664
Net Operating Income
$17,996
Purchase Cap Rate
5.19%
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.