57663

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
%
%
%

$69,787

Cash Investment

$5,084

Annual Net Cash Flow

7.3%

Annual Return

Purchase Cost

Purchase Price
$230,910
Buyer's Premium
Purchase Closing Costs
$2,616
Loan Points
$4,618
Loan Closing Costs
$4,831
Total Acquisition Cost
$242,975
Rehab Budget
$57,700
Total Project Cost
$300,675
Rental Loan Funding
$230,888
Total Cash Investment
$69,787

Loan Terms

Rental Loan Amount
$230,888
Annual Loan Payment
$16,739
Debt Coverage Ratio
1.3
Loan Points
$4,618
Loan Closing Costs
$4,831
Up Front Financing Cost
$9,449

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,616
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,616
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)
$1,016
Misc.
Total Loan Closing
$4,831

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,161
Hazard Insurance
%
$1,016
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,677
Net Operating Income
$21,823
Purchase Cap Rate
7.26%
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.