59434

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
%
%
%

$63,821

Cash Investment

$760

Annual Net Cash Flow

1.2%

Annual Return

Purchase Cost

Purchase Price
$209,710
Buyer's Premium
Purchase Closing Costs
$2,468
Loan Points
$4,194
Loan Closing Costs
$4,738
Total Acquisition Cost
$221,109
Rehab Budget
$52,400
Total Project Cost
$273,509
Rental Loan Funding
$209,688
Total Cash Investment
$63,821

Loan Terms

Rental Loan Amount
$209,688
Annual Loan Payment
$15,202
Debt Coverage Ratio
1.05
Loan Points
$4,194
Loan Closing Costs
$4,738
Up Front Financing Cost
$8,931

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,468
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,468
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)
$923
Misc.
Total Loan Closing
$4,738

Rental Income

Monthly Market Rent
$1,800
Potential Gross Rent
$21,600
Vacancy Factor
%
$1,080
Effective Gross Rent
$20,520
Property Taxes
%
$3,135
Hazard Insurance
%
$923
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,558
Net Operating Income
$15,962
Purchase Cap Rate
5.84%
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.