59276

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
%
%
%

$118,521

Cash Investment

$-6,405

Annual Net Cash Flow

-5.4%

Annual Return

Purchase Cost

Purchase Price
$404,090
Buyer's Premium
Purchase Closing Costs
$3,829
Loan Points
$8,081
Loan Closing Costs
$5,593
Total Acquisition Cost
$421,593
Rehab Budget
$101,000
Total Project Cost
$522,593
Rental Loan Funding
$404,072
Total Cash Investment
$118,521

Loan Terms

Rental Loan Amount
$404,072
Annual Loan Payment
$29,295
Debt Coverage Ratio
0.78
Loan Points
$8,081
Loan Closing Costs
$5,593
Up Front Financing Cost
$13,674

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,829
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,829
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)
$1,778
Misc.
Total Loan Closing
$5,593

Rental Income

Monthly Market Rent
$3,000
Potential Gross Rent
$36,000
Vacancy Factor
%
$1,800
Effective Gross Rent
$34,200
Property Taxes
%
$9,031
Hazard Insurance
%
$1,778
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,309
Net Operating Income
$22,891
Purchase Cap Rate
4.38%
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.