57831

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
%
%
%

$71,444

Cash Investment

$2,832

Annual Net Cash Flow

4.0%

Annual Return

Purchase Cost

Purchase Price
$236,770
Buyer's Premium
Purchase Closing Costs
$2,657
Loan Points
$4,736
Loan Closing Costs
$4,857
Total Acquisition Cost
$249,020
Rehab Budget
$59,200
Total Project Cost
$308,220
Rental Loan Funding
$236,776
Total Cash Investment
$71,444

Loan Terms

Rental Loan Amount
$236,776
Annual Loan Payment
$17,166
Debt Coverage Ratio
1.16
Loan Points
$4,736
Loan Closing Costs
$4,857
Up Front Financing Cost
$9,592

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,657
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,657
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)
$1,042
Misc.
Total Loan Closing
$4,857

Rental Income

Monthly Market Rent
$2,200
Potential Gross Rent
$26,400
Vacancy Factor
%
$1,320
Effective Gross Rent
$25,080
Property Taxes
%
$3,540
Hazard Insurance
%
$1,042
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,081
Net Operating Income
$19,999
Purchase Cap Rate
6.49%
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.