59439

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
%
%
%

$76,599

Cash Investment

$4,570

Annual Net Cash Flow

6.0%

Annual Return

Purchase Cost

Purchase Price
$255,070
Buyer's Premium
Purchase Closing Costs
$2,785
Loan Points
$5,102
Loan Closing Costs
$4,937
Total Acquisition Cost
$267,895
Rehab Budget
$63,800
Total Project Cost
$331,695
Rental Loan Funding
$255,096
Total Cash Investment
$76,599

Loan Terms

Rental Loan Amount
$255,096
Annual Loan Payment
$18,494
Debt Coverage Ratio
1.25
Loan Points
$5,102
Loan Closing Costs
$4,937
Up Front Financing Cost
$10,039

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,785
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,785
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)
$1,122
Misc.
Total Loan Closing
$4,937

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,813
Hazard Insurance
%
$1,122
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,436
Net Operating Income
$23,064
Purchase Cap Rate
6.95%
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.