58832

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
%
%
%

$93,467

Cash Investment

$-3,267

Annual Net Cash Flow

-3.5%

Annual Return

Purchase Cost

Purchase Price
$315,000
Buyer's Premium
Purchase Closing Costs
$3,205
Loan Points
$6,301
Loan Closing Costs
$5,201
Total Acquisition Cost
$329,707
Rehab Budget
$78,800
Total Project Cost
$408,507
Rental Loan Funding
$315,040
Total Cash Investment
$93,467

Loan Terms

Rental Loan Amount
$315,040
Annual Loan Payment
$22,840
Debt Coverage Ratio
0.86
Loan Points
$6,301
Loan Closing Costs
$5,201
Up Front Financing Cost
$11,502

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,205
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,205
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)
$1,386
Misc.
Total Loan Closing
$5,201

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$7,040
Hazard Insurance
%
$1,386
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,926
Net Operating Income
$19,574
Purchase Cap Rate
4.79%
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.