57380

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
%
%
%

$87,907

Cash Investment

$1,209

Annual Net Cash Flow

1.4%

Annual Return

Purchase Cost
Purchase Price
$290,720
Buyer's Premium
Purchase Closing Costs
$4,314
Loan Points
$5,815
Loan Closing Costs
$5,094
Total Acquisition Cost
$305,943
Rehab Budget
$72,700
Total Project Cost
$378,643
Rental Loan Funding
$290,736
Total Cash Investment
$87,907

Loan Terms
Rental Loan Amount
$290,736
Annual Loan Payment
$21,078
Debt Coverage Ratio
1.06
Loan Points
$5,815
Loan Closing Costs
$5,094
Up Front Financing Cost
$10,909

Closing Costs
Deed/Transfer Tax - County
%
$1,279
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,035
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,314
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)
$1,279
Misc.
Total Loan Closing
$5,094

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,433
Hazard Insurance
%
$1,279
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,213
Net Operating Income
$22,287
Purchase Cap Rate
5.89%
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.