59008

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
%
%
%

$93,391

Cash Investment

$-911

Annual Net Cash Flow

-1.0%

Annual Return

Purchase Cost

Purchase Price
$314,760
Buyer's Premium
Purchase Closing Costs
$3,203
Loan Points
$6,295
Loan Closing Costs
$5,200
Total Acquisition Cost
$329,459
Rehab Budget
$78,700
Total Project Cost
$408,159
Rental Loan Funding
$314,768
Total Cash Investment
$93,391

Loan Terms

Rental Loan Amount
$314,768
Annual Loan Payment
$22,821
Debt Coverage Ratio
0.96
Loan Points
$6,295
Loan Closing Costs
$5,200
Up Front Financing Cost
$11,495

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,203
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,203
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)
$1,385
Misc.
Total Loan Closing
$5,200

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,706
Hazard Insurance
%
$1,385
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,591
Net Operating Income
$21,909
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.