57621

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
%
%
%

$92,783

Cash Investment

$5,553

Annual Net Cash Flow

6.0%

Annual Return

Purchase Cost

Purchase Price
$307,140
Buyer's Premium
Purchase Closing Costs
$4,686
Loan Points
$6,143
Loan Closing Costs
$5,166
Total Acquisition Cost
$323,135
Rehab Budget
$76,800
Total Project Cost
$399,935
Rental Loan Funding
$307,152
Total Cash Investment
$92,783

Loan Terms

Rental Loan Amount
$307,152
Annual Loan Payment
$22,269
Debt Coverage Ratio
1.25
Loan Points
$6,143
Loan Closing Costs
$5,166
Up Front Financing Cost
$11,309

Closing Costs

Deed/Transfer Tax - County
%
$1,536
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,150
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,686
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)
$1,351
Misc.
Total Loan Closing
$5,166

Rental Income

Monthly Market Rent
$3,100
Potential Gross Rent
$37,200
Vacancy Factor
%
$1,860
Effective Gross Rent
$35,340
Property Taxes
%
$5,667
Hazard Insurance
%
$1,351
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,518
Net Operating Income
$27,822
Purchase Cap Rate
6.96%
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.