59033

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
%
%
%

$75,512

Cash Investment

$6,064

Annual Net Cash Flow

8.0%

Annual Return

Purchase Cost

Purchase Price
$251,240
Buyer's Premium
Purchase Closing Costs
$2,759
Loan Points
$5,025
Loan Closing Costs
$4,920
Total Acquisition Cost
$263,944
Rehab Budget
$62,800
Total Project Cost
$326,744
Rental Loan Funding
$251,232
Total Cash Investment
$75,512

Loan Terms

Rental Loan Amount
$251,232
Annual Loan Payment
$18,214
Debt Coverage Ratio
1.33
Loan Points
$5,025
Loan Closing Costs
$4,920
Up Front Financing Cost
$9,945

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,759
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,759
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)
$1,105
Misc.
Total Loan Closing
$4,920

Rental Income

Monthly Market Rent
$2,600
Potential Gross Rent
$31,200
Vacancy Factor
%
$1,560
Effective Gross Rent
$29,640
Property Taxes
%
$3,756
Hazard Insurance
%
$1,105
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,361
Net Operating Income
$24,279
Purchase Cap Rate
7.43%
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.