59296

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
%
%
%

$70,910

Cash Investment

$7,095

Annual Net Cash Flow

10.0%

Annual Return

Purchase Cost

Purchase Price
$234,900
Buyer's Premium
Purchase Closing Costs
$2,644
Loan Points
$4,698
Loan Closing Costs
$4,849
Total Acquisition Cost
$247,090
Rehab Budget
$58,700
Total Project Cost
$305,790
Rental Loan Funding
$234,880
Total Cash Investment
$70,910

Loan Terms

Rental Loan Amount
$234,880
Annual Loan Payment
$17,029
Debt Coverage Ratio
1.42
Loan Points
$4,698
Loan Closing Costs
$4,849
Up Front Financing Cost
$9,546

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,644
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,644
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)
$1,034
Misc.
Total Loan Closing
$4,849

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,842
Hazard Insurance
%
$1,034
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,376
Net Operating Income
$24,124
Purchase Cap Rate
7.89%
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.