59449

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
%
%
%

$72,696

Cash Investment

$2,423

Annual Net Cash Flow

3.3%

Annual Return

Purchase Cost

Purchase Price
$241,230
Buyer's Premium
Purchase Closing Costs
$2,689
Loan Points
$4,824
Loan Closing Costs
$4,876
Total Acquisition Cost
$253,620
Rehab Budget
$60,300
Total Project Cost
$313,920
Rental Loan Funding
$241,224
Total Cash Investment
$72,696

Loan Terms

Rental Loan Amount
$241,224
Annual Loan Payment
$17,489
Debt Coverage Ratio
1.14
Loan Points
$4,824
Loan Closing Costs
$4,876
Up Front Financing Cost
$9,701

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,689
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,689
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)
$1,061
Misc.
Total Loan Closing
$4,876

Rental Income

Monthly Market Rent
$2,200
Potential Gross Rent
$26,400
Vacancy Factor
%
$1,320
Effective Gross Rent
$25,080
Property Taxes
%
$3,606
Hazard Insurance
%
$1,061
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,168
Net Operating Income
$19,912
Purchase Cap Rate
6.34%
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.