59420

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
%
%
%

$58,709

Cash Investment

$-991

Annual Net Cash Flow

-1.7%

Annual Return

Purchase Cost

Purchase Price
$191,500
Buyer's Premium
Purchase Closing Costs
$2,341
Loan Points
$3,830
Loan Closing Costs
$4,658
Total Acquisition Cost
$202,329
Rehab Budget
$47,900
Total Project Cost
$250,229
Rental Loan Funding
$191,520
Total Cash Investment
$58,709

Loan Terms

Rental Loan Amount
$191,520
Annual Loan Payment
$13,885
Debt Coverage Ratio
0.93
Loan Points
$3,830
Loan Closing Costs
$4,658
Up Front Financing Cost
$8,488

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,341
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,341
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)
$843
Misc.
Total Loan Closing
$4,658

Rental Income

Monthly Market Rent
$1,500
Potential Gross Rent
$18,000
Vacancy Factor
%
$900
Effective Gross Rent
$17,100
Property Taxes
%
$2,863
Hazard Insurance
%
$843
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,206
Net Operating Income
$12,894
Purchase Cap Rate
5.15%
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.