59404

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
%
%
%

$81,383

Cash Investment

$994

Annual Net Cash Flow

1.2%

Annual Return

Purchase Cost

Purchase Price
$272,120
Buyer's Premium
Purchase Closing Costs
$2,905
Loan Points
$5,442
Loan Closing Costs
$5,012
Total Acquisition Cost
$285,479
Rehab Budget
$68,000
Total Project Cost
$353,479
Rental Loan Funding
$272,096
Total Cash Investment
$81,383

Loan Terms

Rental Loan Amount
$272,096
Annual Loan Payment
$19,727
Debt Coverage Ratio
1.05
Loan Points
$5,442
Loan Closing Costs
$5,012
Up Front Financing Cost
$10,454

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,905
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,905
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)
$1,197
Misc.
Total Loan Closing
$5,012

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$6,082
Hazard Insurance
%
$1,197
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,779
Net Operating Income
$20,721
Purchase Cap Rate
5.86%
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.