59278

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
%
%
%

$100,486

Cash Investment

$193

Annual Net Cash Flow

0.2%

Annual Return

Purchase Cost

Purchase Price
$339,980
Buyer's Premium
Purchase Closing Costs
$3,380
Loan Points
$6,800
Loan Closing Costs
$5,311
Total Acquisition Cost
$355,470
Rehab Budget
$85,000
Total Project Cost
$440,470
Rental Loan Funding
$339,984
Total Cash Investment
$100,486

Loan Terms

Rental Loan Amount
$339,984
Annual Loan Payment
$24,649
Debt Coverage Ratio
1.01
Loan Points
$6,800
Loan Closing Costs
$5,311
Up Front Financing Cost
$12,111

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,380
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,380
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)
$1,496
Misc.
Total Loan Closing
$5,311

Rental Income

Monthly Market Rent
$2,800
Potential Gross Rent
$33,600
Vacancy Factor
%
$1,680
Effective Gross Rent
$31,920
Property Taxes
%
$5,083
Hazard Insurance
%
$1,496
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,079
Net Operating Income
$24,841
Purchase Cap Rate
5.64%
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.