59317

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
%
%
%

$70,734

Cash Investment

$784

Annual Net Cash Flow

1.1%

Annual Return

Purchase Cost

Purchase Price
$234,220
Buyer's Premium
Purchase Closing Costs
$2,640
Loan Points
$4,685
Loan Closing Costs
$4,846
Total Acquisition Cost
$246,390
Rehab Budget
$58,600
Total Project Cost
$304,990
Rental Loan Funding
$234,256
Total Cash Investment
$70,734

Loan Terms

Rental Loan Amount
$234,256
Annual Loan Payment
$16,984
Debt Coverage Ratio
1.05
Loan Points
$4,685
Loan Closing Costs
$4,846
Up Front Financing Cost
$9,531

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,640
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,640
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)
$1,031
Misc.
Total Loan Closing
$4,846

Rental Income

Monthly Market Rent
$2,000
Potential Gross Rent
$24,000
Vacancy Factor
%
$1,200
Effective Gross Rent
$22,800
Property Taxes
%
$3,502
Hazard Insurance
%
$1,031
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,032
Net Operating Income
$17,768
Purchase Cap Rate
5.83%
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.