59301

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
%
%
%

$93,629

Cash Investment

$-90

Annual Net Cash Flow

-0.1%

Annual Return

Purchase Cost

Purchase Price
$315,620
Buyer's Premium
Purchase Closing Costs
$3,209
Loan Points
$6,312
Loan Closing Costs
$5,204
Total Acquisition Cost
$330,345
Rehab Budget
$78,900
Total Project Cost
$409,245
Rental Loan Funding
$315,616
Total Cash Investment
$93,629

Loan Terms

Rental Loan Amount
$315,616
Annual Loan Payment
$22,882
Debt Coverage Ratio
1
Loan Points
$6,312
Loan Closing Costs
$5,204
Up Front Financing Cost
$11,516

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,209
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,209
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)
$1,389
Misc.
Total Loan Closing
$5,204

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,819
Hazard Insurance
%
$1,389
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,708
Net Operating Income
$22,792
Purchase Cap Rate
5.57%
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.