57833

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
%
%
%

$77,380

Cash Investment

$4,315

Annual Net Cash Flow

5.6%

Annual Return

Purchase Cost

Purchase Price
$257,840
Buyer's Premium
Purchase Closing Costs
$2,805
Loan Points
$5,157
Loan Closing Costs
$4,949
Total Acquisition Cost
$270,752
Rehab Budget
$64,500
Total Project Cost
$335,252
Rental Loan Funding
$257,872
Total Cash Investment
$77,380

Loan Terms

Rental Loan Amount
$257,872
Annual Loan Payment
$18,696
Debt Coverage Ratio
1.23
Loan Points
$5,157
Loan Closing Costs
$4,949
Up Front Financing Cost
$10,107

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,805
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,805
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)
$1,134
Misc.
Total Loan Closing
$4,949

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,855
Hazard Insurance
%
$1,134
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,489
Net Operating Income
$23,011
Purchase Cap Rate
6.86%
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.