59250

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
%
%
%

$66,360

Cash Investment

$7,912

Annual Net Cash Flow

11.9%

Annual Return

Purchase Cost

Purchase Price
$218,690
Buyer's Premium
Purchase Closing Costs
$2,531
Loan Points
$4,374
Loan Closing Costs
$4,777
Total Acquisition Cost
$230,372
Rehab Budget
$54,700
Total Project Cost
$285,072
Rental Loan Funding
$218,712
Total Cash Investment
$66,360

Loan Terms

Rental Loan Amount
$218,712
Annual Loan Payment
$15,857
Debt Coverage Ratio
1.5
Loan Points
$4,374
Loan Closing Costs
$4,777
Up Front Financing Cost
$9,151

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,531
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,531
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)
$962
Misc.
Total Loan Closing
$4,777

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,269
Hazard Insurance
%
$962
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,732
Net Operating Income
$23,768
Purchase Cap Rate
8.34%
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.