59168

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
%
%
%

$46,649

Cash Investment

$666

Annual Net Cash Flow

1.4%

Annual Return

Purchase Cost
Purchase Price
$148,630
Buyer's Premium
Purchase Closing Costs
$2,040
Loan Points
$2,973
Loan Closing Costs
$4,469
Total Acquisition Cost
$158,113
Rehab Budget
$37,200
Total Project Cost
$195,313
Rental Loan Funding
$148,664
Total Cash Investment
$46,649

Loan Terms
Rental Loan Amount
$148,664
Annual Loan Payment
$10,778
Debt Coverage Ratio
1.06
Loan Points
$2,973
Loan Closing Costs
$4,469
Up Front Financing Cost
$7,442

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,040
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,040
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)
$654
Misc.
Total Loan Closing
$4,469

Rental Income
Monthly Market Rent
$1,300
Potential Gross Rent
$15,600
Vacancy Factor
%
$780
Effective Gross Rent
$14,820
Property Taxes
%
$2,222
Hazard Insurance
%
$654
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,376
Net Operating Income
$11,444
Purchase Cap Rate
5.86%
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.