58927

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
%
%
%

$88,023

Cash Investment

$-1,104

Annual Net Cash Flow

-1.3%

Annual Return

Purchase Cost

Purchase Price
$291,000
Buyer's Premium
Purchase Closing Costs
$4,347
Loan Points
$5,821
Loan Closing Costs
$5,095
Total Acquisition Cost
$306,263
Rehab Budget
$72,800
Total Project Cost
$379,063
Rental Loan Funding
$291,040
Total Cash Investment
$88,023

Loan Terms

Rental Loan Amount
$291,040
Annual Loan Payment
$21,100
Debt Coverage Ratio
0.95
Loan Points
$5,821
Loan Closing Costs
$5,095
Up Front Financing Cost
$10,916

Closing Costs

Deed/Transfer Tax - County
%
$1,310
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,037
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,347
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)
$1,280
Misc.
Total Loan Closing
$5,095

Rental Income

Monthly Market Rent
$2,200
Potential Gross Rent
$26,400
Vacancy Factor
%
$1,320
Effective Gross Rent
$25,080
Property Taxes
%
$3,303
Hazard Insurance
%
$1,280
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,083
Net Operating Income
$19,997
Purchase Cap Rate
5.28%
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.