59045

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
%
%
%

$65,588

Cash Investment

$183

Annual Net Cash Flow

0.3%

Annual Return

Purchase Cost

Purchase Price
$215,960
Buyer's Premium
Purchase Closing Costs
$2,512
Loan Points
$4,319
Loan Closing Costs
$4,765
Total Acquisition Cost
$227,556
Rehab Budget
$54,000
Total Project Cost
$281,556
Rental Loan Funding
$215,968
Total Cash Investment
$65,588

Loan Terms

Rental Loan Amount
$215,968
Annual Loan Payment
$15,658
Debt Coverage Ratio
1.01
Loan Points
$4,319
Loan Closing Costs
$4,765
Up Front Financing Cost
$9,085

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,512
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,512
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)
$950
Misc.
Total Loan Closing
$4,765

Rental Income

Monthly Market Rent
$1,800
Potential Gross Rent
$21,600
Vacancy Factor
%
$1,080
Effective Gross Rent
$20,520
Property Taxes
%
$3,229
Hazard Insurance
%
$950
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,679
Net Operating Income
$15,841
Purchase Cap Rate
5.63%
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.