58829

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
%
%
%

$80,729

Cash Investment

$-630

Annual Net Cash Flow

-0.8%

Annual Return

Purchase Cost

Purchase Price
$268,820
Buyer's Premium
Purchase Closing Costs
$3,151
Loan Points
$5,376
Loan Closing Costs
$4,998
Total Acquisition Cost
$282,345
Rehab Budget
$67,200
Total Project Cost
$349,545
Rental Loan Funding
$268,816
Total Cash Investment
$80,729

Loan Terms

Rental Loan Amount
$268,816
Annual Loan Payment
$19,489
Debt Coverage Ratio
0.97
Loan Points
$5,376
Loan Closing Costs
$4,998
Up Front Financing Cost
$10,374

Closing Costs

Deed/Transfer Tax - County
%
$269
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,882
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,151
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)
$1,183
Misc.
Total Loan Closing
$4,998

Rental Income

Monthly Market Rent
$2,000
Potential Gross Rent
$24,000
Vacancy Factor
%
$1,200
Effective Gross Rent
$22,800
Property Taxes
%
$2,258
Hazard Insurance
%
$1,183
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,941
Net Operating Income
$18,859
Purchase Cap Rate
5.40%
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.