59429

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
%
%
%

$64,120

Cash Investment

$-5,037

Annual Net Cash Flow

-7.9%

Annual Return

Purchase Cost

Purchase Price
$210,740
Buyer's Premium
Purchase Closing Costs
$2,475
Loan Points
$4,215
Loan Closing Costs
$4,742
Total Acquisition Cost
$222,172
Rehab Budget
$52,700
Total Project Cost
$274,872
Rental Loan Funding
$210,752
Total Cash Investment
$64,120

Loan Terms

Rental Loan Amount
$210,752
Annual Loan Payment
$15,280
Debt Coverage Ratio
0.67
Loan Points
$4,215
Loan Closing Costs
$4,742
Up Front Financing Cost
$8,957

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,475
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,475
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)
$927
Misc.
Total Loan Closing
$4,742

Rental Income

Monthly Market Rent
$1,300
Potential Gross Rent
$15,600
Vacancy Factor
%
$780
Effective Gross Rent
$14,820
Property Taxes
%
$3,151
Hazard Insurance
%
$927
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,578
Net Operating Income
$10,242
Purchase Cap Rate
3.73%
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.