57389

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
%
%
%

$72,017

Cash Investment

$4,493

Annual Net Cash Flow

6.2%

Annual Return

Purchase Cost

Purchase Price
$237,960
Buyer's Premium
Purchase Closing Costs
$2,904
Loan Points
$4,759
Loan Closing Costs
$4,862
Total Acquisition Cost
$250,485
Rehab Budget
$59,500
Total Project Cost
$309,985
Rental Loan Funding
$237,968
Total Cash Investment
$72,017

Loan Terms

Rental Loan Amount
$237,968
Annual Loan Payment
$17,253
Debt Coverage Ratio
1.26
Loan Points
$4,759
Loan Closing Costs
$4,862
Up Front Financing Cost
$9,621

Closing Costs

Deed/Transfer Tax - County
%
$238
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,666
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,904
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)
$1,047
Misc.
Total Loan Closing
$4,862

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$2,927
Hazard Insurance
%
$1,047
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,474
Net Operating Income
$21,746
Purchase Cap Rate
7.02%
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.