59003

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
%
%
%

$93,361

Cash Investment

$-901

Annual Net Cash Flow

-1.0%

Annual Return

Purchase Cost

Purchase Price
$314,630
Buyer's Premium
Purchase Closing Costs
$3,202
Loan Points
$6,293
Loan Closing Costs
$5,199
Total Acquisition Cost
$329,325
Rehab Budget
$78,700
Total Project Cost
$408,025
Rental Loan Funding
$314,664
Total Cash Investment
$93,361

Loan Terms

Rental Loan Amount
$314,664
Annual Loan Payment
$22,813
Debt Coverage Ratio
0.96
Loan Points
$6,293
Loan Closing Costs
$5,199
Up Front Financing Cost
$11,493

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,202
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,202
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)
$1,384
Misc.
Total Loan Closing
$5,199

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,704
Hazard Insurance
%
$1,384
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,588
Net Operating Income
$21,912
Purchase Cap Rate
5.37%
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.