59442

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
%
%
%

$63,992

Cash Investment

$-2,715

Annual Net Cash Flow

-4.2%

Annual Return

Purchase Cost

Purchase Price
$210,270
Buyer's Premium
Purchase Closing Costs
$2,472
Loan Points
$4,206
Loan Closing Costs
$4,740
Total Acquisition Cost
$221,688
Rehab Budget
$52,600
Total Project Cost
$274,288
Rental Loan Funding
$210,296
Total Cash Investment
$63,992

Loan Terms

Rental Loan Amount
$210,296
Annual Loan Payment
$15,246
Debt Coverage Ratio
0.82
Loan Points
$4,206
Loan Closing Costs
$4,740
Up Front Financing Cost
$8,946

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,472
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,472
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)
$925
Misc.
Total Loan Closing
$4,740

Rental Income

Monthly Market Rent
$1,500
Potential Gross Rent
$18,000
Vacancy Factor
%
$900
Effective Gross Rent
$17,100
Property Taxes
%
$3,144
Hazard Insurance
%
$925
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,569
Net Operating Income
$12,531
Purchase Cap Rate
4.57%
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.