57658

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
%
%
%

$87,034

Cash Investment

$-85

Annual Net Cash Flow

-0.1%

Annual Return

Purchase Cost
Purchase Price
$289,070
Buyer's Premium
Purchase Closing Costs
$3,891
Loan Points
$5,782
Loan Closing Costs
$5,087
Total Acquisition Cost
$303,830
Rehab Budget
$72,300
Total Project Cost
$376,130
Rental Loan Funding
$289,096
Total Cash Investment
$87,034

Loan Terms
Rental Loan Amount
$289,096
Annual Loan Payment
$20,959
Debt Coverage Ratio
1
Loan Points
$5,782
Loan Closing Costs
$5,087
Up Front Financing Cost
$10,869

Closing Costs
Deed/Transfer Tax - County
%
$867
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,023
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,891
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)
$1,272
Misc.
Total Loan Closing
$5,087

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,854
Hazard Insurance
%
$1,272
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,626
Net Operating Income
$20,874
Purchase Cap Rate
5.55%
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.