57592

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
%
%
%

$78,864

Cash Investment

$5,303

Annual Net Cash Flow

6.7%

Annual Return

Purchase Cost

Purchase Price
$263,130
Buyer's Premium
Purchase Closing Costs
$2,842
Loan Points
$5,263
Loan Closing Costs
$4,973
Total Acquisition Cost
$276,208
Rehab Budget
$65,800
Total Project Cost
$342,008
Rental Loan Funding
$263,144
Total Cash Investment
$78,864

Loan Terms

Rental Loan Amount
$263,144
Annual Loan Payment
$19,078
Debt Coverage Ratio
1.28
Loan Points
$5,263
Loan Closing Costs
$4,973
Up Front Financing Cost
$10,236

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,842
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,842
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)
$1,158
Misc.
Total Loan Closing
$4,973

Rental Income

Monthly Market Rent
$2,800
Potential Gross Rent
$33,600
Vacancy Factor
%
$1,680
Effective Gross Rent
$31,920
Property Taxes
%
$5,881
Hazard Insurance
%
$1,158
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,539
Net Operating Income
$24,381
Purchase Cap Rate
7.13%
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.