59430

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
%
%
%

$75,390

Cash Investment

$4,964

Annual Net Cash Flow

6.6%

Annual Return

Purchase Cost

Purchase Price
$250,800
Buyer's Premium
Purchase Closing Costs
$2,756
Loan Points
$5,016
Loan Closing Costs
$4,919
Total Acquisition Cost
$263,490
Rehab Budget
$62,700
Total Project Cost
$326,190
Rental Loan Funding
$250,800
Total Cash Investment
$75,390

Loan Terms

Rental Loan Amount
$250,800
Annual Loan Payment
$18,183
Debt Coverage Ratio
1.27
Loan Points
$5,016
Loan Closing Costs
$4,919
Up Front Financing Cost
$9,935

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,756
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,756
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)
$1,104
Misc.
Total Loan Closing
$4,919

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,749
Hazard Insurance
%
$1,104
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,353
Net Operating Income
$23,147
Purchase Cap Rate
7.10%
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.