59443

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
%
%
%

$79,084

Cash Investment

$3,759

Annual Net Cash Flow

4.8%

Annual Return

Purchase Cost
Purchase Price
$263,910
Buyer's Premium
Purchase Closing Costs
$2,847
Loan Points
$5,279
Loan Closing Costs
$4,976
Total Acquisition Cost
$277,012
Rehab Budget
$66,000
Total Project Cost
$343,012
Rental Loan Funding
$263,928
Total Cash Investment
$79,084

Loan Terms
Rental Loan Amount
$263,928
Annual Loan Payment
$19,135
Debt Coverage Ratio
1.2
Loan Points
$5,279
Loan Closing Costs
$4,976
Up Front Financing Cost
$10,255

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,847
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,847
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)
$1,161
Misc.
Total Loan Closing
$4,976

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,945
Hazard Insurance
%
$1,161
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,607
Net Operating Income
$22,893
Purchase Cap Rate
6.67%
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.