57843

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
%
%
%

$68,873

Cash Investment

$4,811

Annual Net Cash Flow

7.0%

Annual Return

Purchase Cost

Purchase Price
$227,650
Buyer's Premium
Purchase Closing Costs
$2,594
Loan Points
$4,553
Loan Closing Costs
$4,817
Total Acquisition Cost
$239,613
Rehab Budget
$56,900
Total Project Cost
$296,513
Rental Loan Funding
$227,640
Total Cash Investment
$68,873

Loan Terms

Rental Loan Amount
$227,640
Annual Loan Payment
$16,504
Debt Coverage Ratio
1.29
Loan Points
$4,553
Loan Closing Costs
$4,817
Up Front Financing Cost
$9,369

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,594
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,594
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)
$1,002
Misc.
Total Loan Closing
$4,817

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$3,403
Hazard Insurance
%
$1,002
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,905
Net Operating Income
$21,315
Purchase Cap Rate
7.19%
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.