59164

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
%
%
%

$75,852

Cash Investment

$-8,867

Annual Net Cash Flow

-11.7%

Annual Return

Purchase Cost

Purchase Price
$252,450
Buyer's Premium
Purchase Closing Costs
$2,767
Loan Points
$5,049
Loan Closing Costs
$4,926
Total Acquisition Cost
$265,192
Rehab Budget
$63,100
Total Project Cost
$328,292
Rental Loan Funding
$252,440
Total Cash Investment
$75,852

Loan Terms

Rental Loan Amount
$252,440
Annual Loan Payment
$18,302
Debt Coverage Ratio
0.52
Loan Points
$5,049
Loan Closing Costs
$4,926
Up Front Financing Cost
$9,975

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,767
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,767
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)
$1,111
Misc.
Total Loan Closing
$4,926

Rental Income

Monthly Market Rent
$1,300
Potential Gross Rent
$15,600
Vacancy Factor
%
$780
Effective Gross Rent
$14,820
Property Taxes
%
$3,774
Hazard Insurance
%
$1,111
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,385
Net Operating Income
$9,435
Purchase Cap Rate
2.87%
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.