57595

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
%
%
%

$94,752

Cash Investment

$-4,138

Annual Net Cash Flow

-4.4%

Annual Return

Purchase Cost

Purchase Price
$308,600
Buyer's Premium
Purchase Closing Costs
$6,246
Loan Points
$6,173
Loan Closing Costs
$5,173
Total Acquisition Cost
$326,192
Rehab Budget
$77,200
Total Project Cost
$403,392
Rental Loan Funding
$308,640
Total Cash Investment
$94,752

Loan Terms

Rental Loan Amount
$308,640
Annual Loan Payment
$22,376
Debt Coverage Ratio
0.82
Loan Points
$6,173
Loan Closing Costs
$5,173
Up Front Financing Cost
$11,346

Closing Costs

Deed/Transfer Tax - County
%
$3,086
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,160
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,246
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)
$1,358
Misc.
Total Loan Closing
$5,173

Rental Income

Monthly Market Rent
$2,200
Potential Gross Rent
$26,400
Vacancy Factor
%
$1,320
Effective Gross Rent
$25,080
Property Taxes
%
$4,984
Hazard Insurance
%
$1,358
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,842
Net Operating Income
$18,238
Purchase Cap Rate
4.52%
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.