57487

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
%
%
%

$79,491

Cash Investment

$3,070

Annual Net Cash Flow

3.9%

Annual Return

Purchase Cost

Purchase Price
$247,310
Buyer's Premium
Purchase Closing Costs
$4,462
Loan Points
$4,946
Loan Closing Costs
$8,261
Total Acquisition Cost
$264,979
Rehab Budget
$61,800
Total Project Cost
$326,779
Rental Loan Funding
$247,288
Total Cash Investment
$79,491

Loan Terms

Rental Loan Amount
$247,288
Annual Loan Payment
$17,928
Debt Coverage Ratio
1.17
Loan Points
$4,946
Loan Closing Costs
$8,261
Up Front Financing Cost
$13,207

Closing Costs

Deed/Transfer Tax - County
%
$1,731
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,731
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,462
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$1,380
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)
$3,067
Misc.
Total Loan Closing
$8,261

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$2,795
Hazard Insurance
%
$3,067
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,361
Net Operating Income
$20,999
Purchase Cap Rate
6.43%
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.