59320

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
%
%
%

$47,694

Cash Investment

$2,959

Annual Net Cash Flow

6.2%

Annual Return

Purchase Cost

Purchase Price
$151,800
Buyer's Premium
Purchase Closing Costs
$2,214
Loan Points
$3,037
Loan Closing Costs
$4,483
Total Acquisition Cost
$161,534
Rehab Budget
$38,000
Total Project Cost
$199,534
Rental Loan Funding
$151,840
Total Cash Investment
$47,694

Loan Terms

Rental Loan Amount
$151,840
Annual Loan Payment
$11,008
Debt Coverage Ratio
1.27
Loan Points
$3,037
Loan Closing Costs
$4,483
Up Front Financing Cost
$7,520

Closing Costs

Deed/Transfer Tax - County
%
$152
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,063
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,214
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)
$668
Misc.
Total Loan Closing
$4,483

Rental Income

Monthly Market Rent
$1,600
Potential Gross Rent
$19,200
Vacancy Factor
%
$960
Effective Gross Rent
$18,240
Property Taxes
%
$3,104
Hazard Insurance
%
$668
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,272
Net Operating Income
$13,968
Purchase Cap Rate
7.00%
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.