57605

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
%
%
%

$63,347

Cash Investment

$4,879

Annual Net Cash Flow

7.7%

Annual Return

Purchase Cost

Purchase Price
$202,990
Buyer's Premium
Purchase Closing Costs
$2,421
Loan Points
$4,059
Loan Closing Costs
$6,129
Total Acquisition Cost
$215,599
Rehab Budget
$50,700
Total Project Cost
$266,299
Rental Loan Funding
$202,952
Total Cash Investment
$63,347

Loan Terms

Rental Loan Amount
$202,952
Annual Loan Payment
$14,714
Debt Coverage Ratio
1.33
Loan Points
$4,059
Loan Closing Costs
$6,129
Up Front Financing Cost
$10,188

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,421
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,421
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)
$2,314
Misc.
Total Loan Closing
$6,129

Rental Income

Monthly Market Rent
$2,100
Potential Gross Rent
$25,200
Vacancy Factor
%
$1,260
Effective Gross Rent
$23,940
Property Taxes
%
$1,533
Hazard Insurance
%
$2,314
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,347
Net Operating Income
$19,593
Purchase Cap Rate
7.36%
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.