59281

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
%
%
%

$91,562

Cash Investment

$826

Annual Net Cash Flow

0.9%

Annual Return

Purchase Cost

Purchase Price
$308,240
Buyer's Premium
Purchase Closing Costs
$3,158
Loan Points
$6,165
Loan Closing Costs
$5,171
Total Acquisition Cost
$322,734
Rehab Budget
$77,100
Total Project Cost
$399,834
Rental Loan Funding
$308,272
Total Cash Investment
$91,562

Loan Terms

Rental Loan Amount
$308,272
Annual Loan Payment
$22,350
Debt Coverage Ratio
1.04
Loan Points
$6,165
Loan Closing Costs
$5,171
Up Front Financing Cost
$11,337

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,158
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,158
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)
$1,356
Misc.
Total Loan Closing
$5,171

Rental Income

Monthly Market Rent
$2,600
Potential Gross Rent
$31,200
Vacancy Factor
%
$1,560
Effective Gross Rent
$29,640
Property Taxes
%
$4,608
Hazard Insurance
%
$1,356
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,464
Net Operating Income
$23,176
Purchase Cap Rate
5.80%
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.