59229

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
%
%
%

$87,126

Cash Investment

$-2,287

Annual Net Cash Flow

-2.6%

Annual Return

Purchase Cost

Purchase Price
$292,530
Buyer's Premium
Purchase Closing Costs
$3,048
Loan Points
$5,850
Loan Closing Costs
$5,102
Total Acquisition Cost
$306,530
Rehab Budget
$73,100
Total Project Cost
$379,630
Rental Loan Funding
$292,504
Total Cash Investment
$87,126

Loan Terms

Rental Loan Amount
$292,504
Annual Loan Payment
$21,207
Debt Coverage Ratio
0.89
Loan Points
$5,850
Loan Closing Costs
$5,102
Up Front Financing Cost
$10,952

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,048
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,048
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)
$1,287
Misc.
Total Loan Closing
$5,102

Rental Income

Monthly Market Rent
$2,200
Potential Gross Rent
$26,400
Vacancy Factor
%
$1,320
Effective Gross Rent
$25,080
Property Taxes
%
$4,373
Hazard Insurance
%
$1,287
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,160
Net Operating Income
$18,920
Purchase Cap Rate
4.98%
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.