59228

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
%
%
%

$44,018

Cash Investment

$384

Annual Net Cash Flow

0.9%

Annual Return

Purchase Cost
Purchase Price
$139,340
Buyer's Premium
Purchase Closing Costs
$1,975
Loan Points
$2,786
Loan Closing Costs
$4,428
Total Acquisition Cost
$148,530
Rehab Budget
$34,800
Total Project Cost
$183,330
Rental Loan Funding
$139,312
Total Cash Investment
$44,018

Loan Terms
Rental Loan Amount
$139,312
Annual Loan Payment
$10,100
Debt Coverage Ratio
1.04
Loan Points
$2,786
Loan Closing Costs
$4,428
Up Front Financing Cost
$7,214

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$975
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,975
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)
$613
Misc.
Total Loan Closing
$4,428

Rental Income
Monthly Market Rent
$1,200
Potential Gross Rent
$14,400
Vacancy Factor
%
$720
Effective Gross Rent
$13,680
Property Taxes
%
$2,083
Hazard Insurance
%
$613
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,196
Net Operating Income
$10,484
Purchase Cap Rate
5.72%
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.