59323

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
%
%
%

$92,953

Cash Investment

$7,903

Annual Net Cash Flow

8.5%

Annual Return

Purchase Cost

Purchase Price
$291,840
Buyer's Premium
Purchase Closing Costs
$5,086
Loan Points
$5,837
Loan Closing Costs
$9,061
Total Acquisition Cost
$311,825
Rehab Budget
$73,000
Total Project Cost
$384,825
Rental Loan Funding
$291,872
Total Cash Investment
$92,953

Loan Terms

Rental Loan Amount
$291,872
Annual Loan Payment
$21,161
Debt Coverage Ratio
1.37
Loan Points
$5,837
Loan Closing Costs
$9,061
Up Front Financing Cost
$14,899

Closing Costs

Deed/Transfer Tax - County
%
$2,043
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,043
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,086
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$1,628
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)
$3,619
Misc.
Total Loan Closing
$9,061

Rental Income

Monthly Market Rent
$3,200
Potential Gross Rent
$38,400
Vacancy Factor
%
$1,920
Effective Gross Rent
$36,480
Property Taxes
%
$3,298
Hazard Insurance
%
$3,619
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,417
Net Operating Income
$29,063
Purchase Cap Rate
7.55%
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.