59302

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
%
%
%

$103,849

Cash Investment

$6,401

Annual Net Cash Flow

6.2%

Annual Return

Purchase Cost

Purchase Price
$350,660
Buyer's Premium
Purchase Closing Costs
$3,805
Loan Points
$7,014
Loan Closing Costs
$5,358
Total Acquisition Cost
$366,837
Rehab Budget
$87,700
Total Project Cost
$454,537
Rental Loan Funding
$350,688
Total Cash Investment
$103,849

Loan Terms

Rental Loan Amount
$350,688
Annual Loan Payment
$25,425
Debt Coverage Ratio
1.25
Loan Points
$7,014
Loan Closing Costs
$5,358
Up Front Financing Cost
$12,372

Closing Costs

Deed/Transfer Tax - County
%
$351
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,455
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,805
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)
$1,543
Misc.
Total Loan Closing
$5,358

Rental Income

Monthly Market Rent
$3,600
Potential Gross Rent
$43,200
Vacancy Factor
%
$2,160
Effective Gross Rent
$41,040
Property Taxes
%
$7,171
Hazard Insurance
%
$1,543
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,214
Net Operating Income
$31,826
Purchase Cap Rate
7.00%
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.