59029

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
%
%
%

$67,392

Cash Investment

$735

Annual Net Cash Flow

1.1%

Annual Return

Purchase Cost

Purchase Price
$222,370
Buyer's Premium
Purchase Closing Costs
$2,557
Loan Points
$4,448
Loan Closing Costs
$4,793
Total Acquisition Cost
$234,168
Rehab Budget
$55,600
Total Project Cost
$289,768
Rental Loan Funding
$222,376
Total Cash Investment
$67,392

Loan Terms

Rental Loan Amount
$222,376
Annual Loan Payment
$16,122
Debt Coverage Ratio
1.05
Loan Points
$4,448
Loan Closing Costs
$4,793
Up Front Financing Cost
$9,241

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,557
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,557
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)
$978
Misc.
Total Loan Closing
$4,793

Rental Income

Monthly Market Rent
$1,900
Potential Gross Rent
$22,800
Vacancy Factor
%
$1,140
Effective Gross Rent
$21,660
Property Taxes
%
$3,324
Hazard Insurance
%
$978
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,803
Net Operating Income
$16,857
Purchase Cap Rate
5.82%
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.