59313

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
%
%
%

$78,585

Cash Investment

$5,061

Annual Net Cash Flow

6.4%

Annual Return

Purchase Cost
Purchase Price
$262,190
Buyer's Premium
Purchase Closing Costs
$2,835
Loan Points
$5,243
Loan Closing Costs
$4,969
Total Acquisition Cost
$275,237
Rehab Budget
$65,500
Total Project Cost
$340,737
Rental Loan Funding
$262,152
Total Cash Investment
$78,585

Loan Terms
Rental Loan Amount
$262,152
Annual Loan Payment
$19,006
Debt Coverage Ratio
1.27
Loan Points
$5,243
Loan Closing Costs
$4,969
Up Front Financing Cost
$10,212

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,835
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,835
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)
$1,154
Misc.
Total Loan Closing
$4,969

Rental Income
Monthly Market Rent
$2,600
Potential Gross Rent
$31,200
Vacancy Factor
%
$1,560
Effective Gross Rent
$29,640
Property Taxes
%
$3,920
Hazard Insurance
%
$1,154
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,573
Net Operating Income
$24,067
Purchase Cap Rate
7.06%
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.