59020

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
%
%
%

$99,744

Cash Investment

$2,714

Annual Net Cash Flow

2.7%

Annual Return

Purchase Cost

Purchase Price
$337,380
Buyer's Premium
Purchase Closing Costs
$3,362
Loan Points
$6,747
Loan Closing Costs
$5,299
Total Acquisition Cost
$352,788
Rehab Budget
$84,300
Total Project Cost
$437,088
Rental Loan Funding
$337,344
Total Cash Investment
$99,744

Loan Terms

Rental Loan Amount
$337,344
Annual Loan Payment
$24,457
Debt Coverage Ratio
1.11
Loan Points
$6,747
Loan Closing Costs
$5,299
Up Front Financing Cost
$12,046

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,362
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,362
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)
$1,484
Misc.
Total Loan Closing
$5,299

Rental Income

Monthly Market Rent
$3,000
Potential Gross Rent
$36,000
Vacancy Factor
%
$1,800
Effective Gross Rent
$34,200
Property Taxes
%
$5,044
Hazard Insurance
%
$1,484
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,028
Net Operating Income
$27,172
Purchase Cap Rate
6.22%
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.