59007

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
%
%
%

$80,419

Cash Investment

$3,323

Annual Net Cash Flow

4.1%

Annual Return

Purchase Cost
Purchase Price
$268,640
Buyer's Premium
Purchase Closing Costs
$2,880
Loan Points
$5,373
Loan Closing Costs
$4,997
Total Acquisition Cost
$281,891
Rehab Budget
$67,200
Total Project Cost
$349,091
Rental Loan Funding
$268,672
Total Cash Investment
$80,419

Loan Terms
Rental Loan Amount
$268,672
Annual Loan Payment
$19,479
Debt Coverage Ratio
1.17
Loan Points
$5,373
Loan Closing Costs
$4,997
Up Front Financing Cost
$10,370

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,880
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,880
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)
$1,182
Misc.
Total Loan Closing
$4,997

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,016
Hazard Insurance
%
$1,182
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,698
Net Operating Income
$22,802
Purchase Cap Rate
6.53%
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.