59036

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
%
%
%

$53,502

Cash Investment

$2,873

Annual Net Cash Flow

5.4%

Annual Return

Purchase Cost

Purchase Price
$167,860
Buyer's Premium
Purchase Closing Costs
$3,619
Loan Points
$3,358
Loan Closing Costs
$4,554
Total Acquisition Cost
$179,390
Rehab Budget
$42,000
Total Project Cost
$221,390
Rental Loan Funding
$167,888
Total Cash Investment
$53,502

Loan Terms

Rental Loan Amount
$167,888
Annual Loan Payment
$12,172
Debt Coverage Ratio
1.24
Loan Points
$3,358
Loan Closing Costs
$4,554
Up Front Financing Cost
$7,911

Closing Costs

Deed/Transfer Tax - County
%
$1,444
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,175
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,619
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)
$739
Misc.
Total Loan Closing
$4,554

Rental Income

Monthly Market Rent
$1,700
Potential Gross Rent
$20,400
Vacancy Factor
%
$1,020
Effective Gross Rent
$19,380
Property Taxes
%
$3,097
Hazard Insurance
%
$739
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,336
Net Operating Income
$15,044
Purchase Cap Rate
6.80%
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.