58433

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
%
%
%

$86,631

Cash Investment

$4,832

Annual Net Cash Flow

5.6%

Annual Return

Purchase Cost

Purchase Price
$288,670
Buyer's Premium
Purchase Closing Costs
$3,598
Loan Points
$5,774
Loan Closing Costs
$5,085
Total Acquisition Cost
$303,127
Rehab Budget
$72,200
Total Project Cost
$375,327
Rental Loan Funding
$288,696
Total Cash Investment
$86,631

Loan Terms

Rental Loan Amount
$288,696
Annual Loan Payment
$20,930
Debt Coverage Ratio
1.23
Loan Points
$5,774
Loan Closing Costs
$5,085
Up Front Financing Cost
$10,859

Closing Costs

Deed/Transfer Tax - County
%
$577
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,021
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,598
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)
$1,270
Misc.
Total Loan Closing
$5,085

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$967
Hazard Insurance
%
$1,270
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,737
Net Operating Income
$25,763
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.