57523

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
%
%
%

$59,393

Cash Investment

$-871

Annual Net Cash Flow

-1.5%

Annual Return

Purchase Cost

Purchase Price
$193,940
Buyer's Premium
Purchase Closing Costs
$2,358
Loan Points
$3,879
Loan Closing Costs
$4,668
Total Acquisition Cost
$204,845
Rehab Budget
$48,500
Total Project Cost
$253,345
Rental Loan Funding
$193,952
Total Cash Investment
$59,393

Loan Terms

Rental Loan Amount
$193,952
Annual Loan Payment
$14,062
Debt Coverage Ratio
0.94
Loan Points
$3,879
Loan Closing Costs
$4,668
Up Front Financing Cost
$8,547

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,358
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,358
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)
$853
Misc.
Total Loan Closing
$4,668

Rental Income

Monthly Market Rent
$1,400
Potential Gross Rent
$16,800
Vacancy Factor
%
$840
Effective Gross Rent
$15,960
Property Taxes
%
$1,416
Hazard Insurance
%
$853
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,769
Net Operating Income
$13,191
Purchase Cap Rate
5.21%
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.