57391

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
%
%
%

$87,762

Cash Investment

$-594

Annual Net Cash Flow

-0.7%

Annual Return

Purchase Cost

Purchase Price
$293,750
Buyer's Premium
Purchase Closing Costs
$3,350
Loan Points
$5,874
Loan Closing Costs
$5,108
Total Acquisition Cost
$308,082
Rehab Budget
$73,400
Total Project Cost
$381,482
Rental Loan Funding
$293,720
Total Cash Investment
$87,762

Loan Terms

Rental Loan Amount
$293,720
Annual Loan Payment
$21,295
Debt Coverage Ratio
0.97
Loan Points
$5,874
Loan Closing Costs
$5,108
Up Front Financing Cost
$10,982

Closing Costs

Deed/Transfer Tax - County
%
$294
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,056
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,350
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)
$1,293
Misc.
Total Loan Closing
$5,108

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$6,007
Hazard Insurance
%
$1,293
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,800
Net Operating Income
$20,700
Purchase Cap Rate
5.43%
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.