57837

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
%
%
%

$82,378

Cash Investment

$403

Annual Net Cash Flow

0.5%

Annual Return

Purchase Cost

Purchase Price
$275,640
Buyer's Premium
Purchase Closing Costs
$2,929
Loan Points
$5,513
Loan Closing Costs
$5,028
Total Acquisition Cost
$289,110
Rehab Budget
$68,900
Total Project Cost
$358,010
Rental Loan Funding
$275,632
Total Cash Investment
$82,378

Loan Terms

Rental Loan Amount
$275,632
Annual Loan Payment
$19,983
Debt Coverage Ratio
1.02
Loan Points
$5,513
Loan Closing Costs
$5,028
Up Front Financing Cost
$10,540

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,929
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,929
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)
$1,213
Misc.
Total Loan Closing
$5,028

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$4,121
Hazard Insurance
%
$1,213
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,834
Net Operating Income
$20,386
Purchase Cap Rate
5.69%
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.