59416

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
%
%
%

$75,273

Cash Investment

$5,002

Annual Net Cash Flow

6.6%

Annual Return

Purchase Cost

Purchase Price
$250,380
Buyer's Premium
Purchase Closing Costs
$2,753
Loan Points
$5,008
Loan Closing Costs
$4,917
Total Acquisition Cost
$263,057
Rehab Budget
$62,600
Total Project Cost
$325,657
Rental Loan Funding
$250,384
Total Cash Investment
$75,273

Loan Terms

Rental Loan Amount
$250,384
Annual Loan Payment
$18,153
Debt Coverage Ratio
1.28
Loan Points
$5,008
Loan Closing Costs
$4,917
Up Front Financing Cost
$9,924

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,753
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,753
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)
$1,102
Misc.
Total Loan Closing
$4,917

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,743
Hazard Insurance
%
$1,102
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,345
Net Operating Income
$23,155
Purchase Cap Rate
7.11%
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.