57379

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
%
%
%

$99,128

Cash Investment

$-3,333

Annual Net Cash Flow

-3.4%

Annual Return

Purchase Cost

Purchase Price
$332,110
Buyer's Premium
Purchase Closing Costs
$4,188
Loan Points
$6,642
Loan Closing Costs
$5,276
Total Acquisition Cost
$348,216
Rehab Budget
$83,000
Total Project Cost
$431,216
Rental Loan Funding
$332,088
Total Cash Investment
$99,128

Loan Terms

Rental Loan Amount
$332,088
Annual Loan Payment
$24,076
Debt Coverage Ratio
0.86
Loan Points
$6,642
Loan Closing Costs
$5,276
Up Front Financing Cost
$11,918

Closing Costs

Deed/Transfer Tax - County
%
$863
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,325
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,188
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)
$1,461
Misc.
Total Loan Closing
$5,276

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,795
Hazard Insurance
%
$1,461
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,757
Net Operating Income
$20,743
Purchase Cap Rate
4.81%
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.