59397

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
%
%
%

$70,573

Cash Investment

$6,536

Annual Net Cash Flow

9.3%

Annual Return

Purchase Cost
Purchase Price
$233,700
Buyer's Premium
Purchase Closing Costs
$2,636
Loan Points
$4,674
Loan Closing Costs
$4,843
Total Acquisition Cost
$245,853
Rehab Budget
$58,400
Total Project Cost
$304,253
Rental Loan Funding
$233,680
Total Cash Investment
$70,573

Loan Terms
Rental Loan Amount
$233,680
Annual Loan Payment
$16,942
Debt Coverage Ratio
1.39
Loan Points
$4,674
Loan Closing Costs
$4,843
Up Front Financing Cost
$9,517

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,636
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,636
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)
$1,028
Misc.
Total Loan Closing
$4,843

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,494
Hazard Insurance
%
$1,028
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,022
Net Operating Income
$23,478
Purchase Cap Rate
7.72%
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.