59200

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
%
%
%

$88,010

Cash Investment

$6,544

Annual Net Cash Flow

7.4%

Annual Return

Purchase Cost

Purchase Price
$295,660
Buyer's Premium
Purchase Closing Costs
$3,070
Loan Points
$5,913
Loan Closing Costs
$5,116
Total Acquisition Cost
$309,758
Rehab Budget
$73,900
Total Project Cost
$383,658
Rental Loan Funding
$295,648
Total Cash Investment
$88,010

Loan Terms

Rental Loan Amount
$295,648
Annual Loan Payment
$21,434
Debt Coverage Ratio
1.31
Loan Points
$5,913
Loan Closing Costs
$5,116
Up Front Financing Cost
$11,029

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,070
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,070
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)
$1,301
Misc.
Total Loan Closing
$5,116

Rental Income

Monthly Market Rent
$3,000
Potential Gross Rent
$36,000
Vacancy Factor
%
$1,800
Effective Gross Rent
$34,200
Property Taxes
%
$4,420
Hazard Insurance
%
$1,301
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,221
Net Operating Income
$27,979
Purchase Cap Rate
7.29%
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.