59201

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
%
%
%

$84,753

Cash Investment

$1,908

Annual Net Cash Flow

2.3%

Annual Return

Purchase Cost

Purchase Price
$284,090
Buyer's Premium
Purchase Closing Costs
$2,989
Loan Points
$5,681
Loan Closing Costs
$5,065
Total Acquisition Cost
$297,825
Rehab Budget
$71,000
Total Project Cost
$368,825
Rental Loan Funding
$284,072
Total Cash Investment
$84,753

Loan Terms

Rental Loan Amount
$284,072
Annual Loan Payment
$20,595
Debt Coverage Ratio
1.09
Loan Points
$5,681
Loan Closing Costs
$5,065
Up Front Financing Cost
$10,746

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,989
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,989
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)
$1,250
Misc.
Total Loan Closing
$5,065

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,247
Hazard Insurance
%
$1,250
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,997
Net Operating Income
$22,503
Purchase Cap Rate
6.10%
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.