59013

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
%
%
%

$78,724

Cash Investment

$2,753

Annual Net Cash Flow

3.5%

Annual Return

Purchase Cost

Purchase Price
$259,850
Buyer's Premium
Purchase Closing Costs
$3,599
Loan Points
$5,198
Loan Closing Costs
$4,958
Total Acquisition Cost
$273,604
Rehab Budget
$65,000
Total Project Cost
$338,604
Rental Loan Funding
$259,880
Total Cash Investment
$78,724

Loan Terms

Rental Loan Amount
$259,880
Annual Loan Payment
$18,841
Debt Coverage Ratio
1.15
Loan Points
$5,198
Loan Closing Costs
$4,958
Up Front Financing Cost
$10,156

Closing Costs

Deed/Transfer Tax - County
%
$780
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,819
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,599
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)
$1,143
Misc.
Total Loan Closing
$4,958

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,262
Hazard Insurance
%
$1,143
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,905
Net Operating Income
$21,595
Purchase Cap Rate
6.38%
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.