57498

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
%
%
%

$80,508

Cash Investment

$2,576

Annual Net Cash Flow

3.2%

Annual Return

Purchase Cost

Purchase Price
$267,550
Buyer's Premium
Purchase Closing Costs
$3,274
Loan Points
$5,351
Loan Closing Costs
$4,992
Total Acquisition Cost
$281,168
Rehab Budget
$66,900
Total Project Cost
$348,068
Rental Loan Funding
$267,560
Total Cash Investment
$80,508

Loan Terms

Rental Loan Amount
$267,560
Annual Loan Payment
$19,398
Debt Coverage Ratio
1.13
Loan Points
$5,351
Loan Closing Costs
$4,992
Up Front Financing Cost
$10,343

Closing Costs

Deed/Transfer Tax - County
%
$401
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,873
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,274
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)
$1,177
Misc.
Total Loan Closing
$4,992

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$2,568
Hazard Insurance
%
$1,177
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,246
Net Operating Income
$21,974
Purchase Cap Rate
6.31%
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.