59433

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
%
%
%

$69,951

Cash Investment

$6,740

Annual Net Cash Flow

9.6%

Annual Return

Purchase Cost

Purchase Price
$231,440
Buyer's Premium
Purchase Closing Costs
$2,620
Loan Points
$4,629
Loan Closing Costs
$4,833
Total Acquisition Cost
$243,523
Rehab Budget
$57,900
Total Project Cost
$301,423
Rental Loan Funding
$231,472
Total Cash Investment
$69,951

Loan Terms

Rental Loan Amount
$231,472
Annual Loan Payment
$16,782
Debt Coverage Ratio
1.4
Loan Points
$4,629
Loan Closing Costs
$4,833
Up Front Financing Cost
$9,463

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,620
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,620
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)
$1,018
Misc.
Total Loan Closing
$4,833

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,460
Hazard Insurance
%
$1,018
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,978
Net Operating Income
$23,522
Purchase Cap Rate
7.80%
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.