59311

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
%
%
%

$78,537

Cash Investment

$-2,903

Annual Net Cash Flow

-3.7%

Annual Return

Purchase Cost

Purchase Price
$261,980
Buyer's Premium
Purchase Closing Costs
$2,834
Loan Points
$5,240
Loan Closing Costs
$4,968
Total Acquisition Cost
$275,021
Rehab Budget
$65,500
Total Project Cost
$340,521
Rental Loan Funding
$261,984
Total Cash Investment
$78,537

Loan Terms

Rental Loan Amount
$261,984
Annual Loan Payment
$18,994
Debt Coverage Ratio
0.85
Loan Points
$5,240
Loan Closing Costs
$4,968
Up Front Financing Cost
$10,207

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,834
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,834
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)
$1,153
Misc.
Total Loan Closing
$4,968

Rental Income

Monthly Market Rent
$1,900
Potential Gross Rent
$22,800
Vacancy Factor
%
$1,140
Effective Gross Rent
$21,660
Property Taxes
%
$3,917
Hazard Insurance
%
$1,153
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,569
Net Operating Income
$16,091
Purchase Cap Rate
4.73%
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.