59129

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
%
%
%

$76,977

Cash Investment

$2,166

Annual Net Cash Flow

2.8%

Annual Return

Purchase Cost

Purchase Price
$256,450
Buyer's Premium
Purchase Closing Costs
$2,795
Loan Points
$5,129
Loan Closing Costs
$4,943
Total Acquisition Cost
$269,317
Rehab Budget
$64,100
Total Project Cost
$333,417
Rental Loan Funding
$256,440
Total Cash Investment
$76,977

Loan Terms

Rental Loan Amount
$256,440
Annual Loan Payment
$18,592
Debt Coverage Ratio
1.12
Loan Points
$5,129
Loan Closing Costs
$4,943
Up Front Financing Cost
$10,072

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,795
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,795
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)
$1,128
Misc.
Total Loan Closing
$4,943

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$3,834
Hazard Insurance
%
$1,128
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,462
Net Operating Income
$20,758
Purchase Cap Rate
6.23%
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.