59035

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
%
%
%

$102,322

Cash Investment

$-3,827

Annual Net Cash Flow

-3.7%

Annual Return

Purchase Cost

Purchase Price
$346,530
Buyer's Premium
Purchase Closing Costs
$3,426
Loan Points
$6,930
Loan Closing Costs
$5,340
Total Acquisition Cost
$362,226
Rehab Budget
$86,600
Total Project Cost
$448,826
Rental Loan Funding
$346,504
Total Cash Investment
$102,322

Loan Terms

Rental Loan Amount
$346,504
Annual Loan Payment
$25,122
Debt Coverage Ratio
0.85
Loan Points
$6,930
Loan Closing Costs
$5,340
Up Front Financing Cost
$12,270

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,426
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,426
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)
$1,525
Misc.
Total Loan Closing
$5,340

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,181
Hazard Insurance
%
$1,525
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,205
Net Operating Income
$21,295
Purchase Cap Rate
4.74%
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.