59015

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
%
%
%

$81,822

Cash Investment

$2,864

Annual Net Cash Flow

3.5%

Annual Return

Purchase Cost

Purchase Price
$273,670
Buyer's Premium
Purchase Closing Costs
$2,916
Loan Points
$5,473
Loan Closing Costs
$5,019
Total Acquisition Cost
$287,078
Rehab Budget
$68,400
Total Project Cost
$355,478
Rental Loan Funding
$273,656
Total Cash Investment
$81,822

Loan Terms

Rental Loan Amount
$273,656
Annual Loan Payment
$19,840
Debt Coverage Ratio
1.14
Loan Points
$5,473
Loan Closing Costs
$5,019
Up Front Financing Cost
$10,492

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,916
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,916
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)
$1,204
Misc.
Total Loan Closing
$5,019

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,091
Hazard Insurance
%
$1,204
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,796
Net Operating Income
$22,704
Purchase Cap Rate
6.39%
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.