59251

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
%
%
%

$86,568

Cash Investment

$1,315

Annual Net Cash Flow

1.5%

Annual Return

Purchase Cost

Purchase Price
$290,550
Buyer's Premium
Purchase Closing Costs
$3,034
Loan Points
$5,810
Loan Closing Costs
$5,093
Total Acquisition Cost
$304,488
Rehab Budget
$72,600
Total Project Cost
$377,088
Rental Loan Funding
$290,520
Total Cash Investment
$86,568

Loan Terms

Rental Loan Amount
$290,520
Annual Loan Payment
$21,063
Debt Coverage Ratio
1.06
Loan Points
$5,810
Loan Closing Costs
$5,093
Up Front Financing Cost
$10,904

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,034
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,034
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)
$1,278
Misc.
Total Loan Closing
$5,093

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,344
Hazard Insurance
%
$1,278
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,122
Net Operating Income
$22,378
Purchase Cap Rate
5.93%
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.