59308

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
%
%
%

$103,039

Cash Investment

$-640

Annual Net Cash Flow

-0.6%

Annual Return

Purchase Cost

Purchase Price
$349,020
Buyer's Premium
Purchase Closing Costs
$3,443
Loan Points
$6,981
Loan Closing Costs
$5,351
Total Acquisition Cost
$364,795
Rehab Budget
$87,300
Total Project Cost
$452,095
Rental Loan Funding
$349,056
Total Cash Investment
$103,039

Loan Terms

Rental Loan Amount
$349,056
Annual Loan Payment
$25,307
Debt Coverage Ratio
0.97
Loan Points
$6,981
Loan Closing Costs
$5,351
Up Front Financing Cost
$12,332

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,443
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,443
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)
$1,536
Misc.
Total Loan Closing
$5,351

Rental Income

Monthly Market Rent
$2,800
Potential Gross Rent
$33,600
Vacancy Factor
%
$1,680
Effective Gross Rent
$31,920
Property Taxes
%
$5,218
Hazard Insurance
%
$1,536
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,254
Net Operating Income
$24,666
Purchase Cap Rate
5.46%
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.