59023

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
%
%
%

$73,290

Cash Investment

$5,649

Annual Net Cash Flow

7.7%

Annual Return

Purchase Cost

Purchase Price
$243,370
Buyer's Premium
Purchase Closing Costs
$2,704
Loan Points
$4,867
Loan Closing Costs
$4,886
Total Acquisition Cost
$255,826
Rehab Budget
$60,800
Total Project Cost
$316,626
Rental Loan Funding
$243,336
Total Cash Investment
$73,290

Loan Terms

Rental Loan Amount
$243,336
Annual Loan Payment
$17,642
Debt Coverage Ratio
1.32
Loan Points
$4,867
Loan Closing Costs
$4,886
Up Front Financing Cost
$9,753

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,704
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,704
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)
$1,071
Misc.
Total Loan Closing
$4,886

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,638
Hazard Insurance
%
$1,071
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,209
Net Operating Income
$23,291
Purchase Cap Rate
7.36%
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.