59426

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
%
%
%

$99,960

Cash Investment

$-3,056

Annual Net Cash Flow

-3.1%

Annual Return

Purchase Cost

Purchase Price
$338,140
Buyer's Premium
Purchase Closing Costs
$3,367
Loan Points
$6,762
Loan Closing Costs
$5,303
Total Acquisition Cost
$353,572
Rehab Budget
$84,500
Total Project Cost
$438,072
Rental Loan Funding
$338,112
Total Cash Investment
$99,960

Loan Terms

Rental Loan Amount
$338,112
Annual Loan Payment
$24,513
Debt Coverage Ratio
0.88
Loan Points
$6,762
Loan Closing Costs
$5,303
Up Front Financing Cost
$12,065

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,367
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,367
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)
$1,488
Misc.
Total Loan Closing
$5,303

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,055
Hazard Insurance
%
$1,488
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,043
Net Operating Income
$21,457
Purchase Cap Rate
4.90%
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.