59166

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
%
%
%

$99,726

Cash Investment

$440

Annual Net Cash Flow

0.4%

Annual Return

Purchase Cost

Purchase Price
$337,300
Buyer's Premium
Purchase Closing Costs
$3,361
Loan Points
$6,746
Loan Closing Costs
$5,299
Total Acquisition Cost
$352,706
Rehab Budget
$84,300
Total Project Cost
$437,006
Rental Loan Funding
$337,280
Total Cash Investment
$99,726

Loan Terms

Rental Loan Amount
$337,280
Annual Loan Payment
$24,453
Debt Coverage Ratio
1.02
Loan Points
$6,746
Loan Closing Costs
$5,299
Up Front Financing Cost
$12,045

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,361
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,361
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)
$1,484
Misc.
Total Loan Closing
$5,299

Rental Income

Monthly Market Rent
$2,800
Potential Gross Rent
$33,600
Vacancy Factor
%
$1,680
Effective Gross Rent
$31,920
Property Taxes
%
$5,043
Hazard Insurance
%
$1,484
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,027
Net Operating Income
$24,893
Purchase Cap Rate
5.70%
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.