59165

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
%
%
%

$78,836

Cash Investment

$3,840

Annual Net Cash Flow

4.9%

Annual Return

Purchase Cost

Purchase Price
$263,010
Buyer's Premium
Purchase Closing Costs
$2,841
Loan Points
$5,261
Loan Closing Costs
$4,972
Total Acquisition Cost
$276,084
Rehab Budget
$65,800
Total Project Cost
$341,884
Rental Loan Funding
$263,048
Total Cash Investment
$78,836

Loan Terms

Rental Loan Amount
$263,048
Annual Loan Payment
$19,071
Debt Coverage Ratio
1.2
Loan Points
$5,261
Loan Closing Costs
$4,972
Up Front Financing Cost
$10,233

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,841
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,841
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)
$1,157
Misc.
Total Loan Closing
$4,972

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,932
Hazard Insurance
%
$1,157
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,589
Net Operating Income
$22,911
Purchase Cap Rate
6.70%
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.