59044

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
%
%
%

$90,937

Cash Investment

$-111

Annual Net Cash Flow

-0.1%

Annual Return

Purchase Cost
Purchase Price
$306,060
Buyer's Premium
Purchase Closing Costs
$3,142
Loan Points
$6,121
Loan Closing Costs
$5,162
Total Acquisition Cost
$320,485
Rehab Budget
$76,500
Total Project Cost
$396,985
Rental Loan Funding
$306,048
Total Cash Investment
$90,937

Loan Terms
Rental Loan Amount
$306,048
Annual Loan Payment
$22,188
Debt Coverage Ratio
1
Loan Points
$6,121
Loan Closing Costs
$5,162
Up Front Financing Cost
$11,283

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,142
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,142
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)
$1,347
Misc.
Total Loan Closing
$5,162

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,576
Hazard Insurance
%
$1,347
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,422
Net Operating Income
$22,078
Purchase Cap Rate
5.56%
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.