57388

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
%
%
%

$97,762

Cash Investment

$-690

Annual Net Cash Flow

-0.7%

Annual Return

Purchase Cost

Purchase Price
$325,080
Buyer's Premium
Purchase Closing Costs
$4,738
Loan Points
$6,502
Loan Closing Costs
$5,245
Total Acquisition Cost
$341,566
Rehab Budget
$81,300
Total Project Cost
$422,866
Rental Loan Funding
$325,104
Total Cash Investment
$97,762

Loan Terms

Rental Loan Amount
$325,104
Annual Loan Payment
$23,570
Debt Coverage Ratio
0.97
Loan Points
$6,502
Loan Closing Costs
$5,245
Up Front Financing Cost
$11,747

Closing Costs

Deed/Transfer Tax - County
%
$1,463
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,276
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,738
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)
$1,430
Misc.
Total Loan Closing
$5,245

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,690
Hazard Insurance
%
$1,430
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,620
Net Operating Income
$22,880
Purchase Cap Rate
5.41%
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.