59030

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
%
%
%

$125,110

Cash Investment

$-6,704

Annual Net Cash Flow

-5.4%

Annual Return

Purchase Cost

Purchase Price
$427,460
Buyer's Premium
Purchase Closing Costs
$3,992
Loan Points
$8,550
Loan Closing Costs
$5,696
Total Acquisition Cost
$445,698
Rehab Budget
$106,900
Total Project Cost
$552,598
Rental Loan Funding
$427,488
Total Cash Investment
$125,110

Loan Terms

Rental Loan Amount
$427,488
Annual Loan Payment
$30,993
Debt Coverage Ratio
0.78
Loan Points
$8,550
Loan Closing Costs
$5,696
Up Front Financing Cost
$14,246

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,992
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,992
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)
$1,881
Misc.
Total Loan Closing
$5,696

Rental Income

Monthly Market Rent
$2,900
Potential Gross Rent
$34,800
Vacancy Factor
%
$1,740
Effective Gross Rent
$33,060
Property Taxes
%
$6,391
Hazard Insurance
%
$1,881
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,771
Net Operating Income
$24,289
Purchase Cap Rate
4.40%
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.