59305

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
%
%
%

$111,538

Cash Investment

$-6,835

Annual Net Cash Flow

-6.1%

Annual Return

Purchase Cost
Purchase Price
$379,270
Buyer's Premium
Purchase Closing Costs
$3,655
Loan Points
$7,585
Loan Closing Costs
$5,484
Total Acquisition Cost
$395,994
Rehab Budget
$94,800
Total Project Cost
$490,794
Rental Loan Funding
$379,256
Total Cash Investment
$111,538

Loan Terms
Rental Loan Amount
$379,256
Annual Loan Payment
$27,496
Debt Coverage Ratio
0.75
Loan Points
$7,585
Loan Closing Costs
$5,484
Up Front Financing Cost
$13,069

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,655
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,655
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)
$1,669
Misc.
Total Loan Closing
$5,484

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,670
Hazard Insurance
%
$1,669
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,839
Net Operating Income
$20,661
Purchase Cap Rate
4.21%
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.