59419

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
%
%
%

$87,198

Cash Investment

$1,110

Annual Net Cash Flow

1.3%

Annual Return

Purchase Cost

Purchase Price
$292,750
Buyer's Premium
Purchase Closing Costs
$3,049
Loan Points
$5,855
Loan Closing Costs
$5,103
Total Acquisition Cost
$306,758
Rehab Budget
$73,200
Total Project Cost
$379,958
Rental Loan Funding
$292,760
Total Cash Investment
$87,198

Loan Terms

Rental Loan Amount
$292,760
Annual Loan Payment
$21,225
Debt Coverage Ratio
1.05
Loan Points
$5,855
Loan Closing Costs
$5,103
Up Front Financing Cost
$10,958

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,049
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,049
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)
$1,288
Misc.
Total Loan Closing
$5,103

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,377
Hazard Insurance
%
$1,288
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,165
Net Operating Income
$22,335
Purchase Cap Rate
5.88%
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.