59438

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
%
%
%

$78,632

Cash Investment

$1,626

Annual Net Cash Flow

2.1%

Annual Return

Purchase Cost
Purchase Price
$262,300
Buyer's Premium
Purchase Closing Costs
$2,836
Loan Points
$5,246
Loan Closing Costs
$4,969
Total Acquisition Cost
$275,352
Rehab Budget
$65,600
Total Project Cost
$340,952
Rental Loan Funding
$262,320
Total Cash Investment
$78,632

Loan Terms
Rental Loan Amount
$262,320
Annual Loan Payment
$19,018
Debt Coverage Ratio
1.09
Loan Points
$5,246
Loan Closing Costs
$4,969
Up Front Financing Cost
$10,216

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,836
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,836
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)
$1,154
Misc.
Total Loan Closing
$4,969

Rental Income
Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$3,921
Hazard Insurance
%
$1,154
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,576
Net Operating Income
$20,644
Purchase Cap Rate
6.05%
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.