59409

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
%
%
%

$87,428

Cash Investment

$4,185

Annual Net Cash Flow

4.8%

Annual Return

Purchase Cost

Purchase Price
$292,570
Buyer's Premium
Purchase Closing Costs
$3,341
Loan Points
$5,851
Loan Closing Costs
$5,102
Total Acquisition Cost
$306,864
Rehab Budget
$73,100
Total Project Cost
$379,964
Rental Loan Funding
$292,536
Total Cash Investment
$87,428

Loan Terms

Rental Loan Amount
$292,536
Annual Loan Payment
$21,209
Debt Coverage Ratio
1.2
Loan Points
$5,851
Loan Closing Costs
$5,102
Up Front Financing Cost
$10,953

Closing Costs

Deed/Transfer Tax - County
%
$293
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,048
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,341
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)
$1,287
Misc.
Total Loan Closing
$5,102

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$3,599
Hazard Insurance
%
$1,287
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,386
Net Operating Income
$25,394
Purchase Cap Rate
6.68%
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.