59406

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
%
%
%

$89,690

Cash Investment

$296

Annual Net Cash Flow

0.3%

Annual Return

Purchase Cost
Purchase Price
$301,620
Buyer's Premium
Purchase Closing Costs
$3,111
Loan Points
$6,032
Loan Closing Costs
$5,142
Total Acquisition Cost
$315,906
Rehab Budget
$75,400
Total Project Cost
$391,306
Rental Loan Funding
$301,616
Total Cash Investment
$89,690

Loan Terms
Rental Loan Amount
$301,616
Annual Loan Payment
$21,867
Debt Coverage Ratio
1.01
Loan Points
$6,032
Loan Closing Costs
$5,142
Up Front Financing Cost
$11,174

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,111
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,111
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)
$1,327
Misc.
Total Loan Closing
$5,142

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,509
Hazard Insurance
%
$1,327
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,336
Net Operating Income
$22,164
Purchase Cap Rate
5.66%
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.