59455

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
%
%
%

$109,500

Cash Investment

$-2,750

Annual Net Cash Flow

-2.5%

Annual Return

Purchase Cost

Purchase Price
$372,020
Buyer's Premium
Purchase Closing Costs
$3,604
Loan Points
$7,440
Loan Closing Costs
$5,452
Total Acquisition Cost
$388,516
Rehab Budget
$93,000
Total Project Cost
$481,516
Rental Loan Funding
$372,016
Total Cash Investment
$109,500

Loan Terms

Rental Loan Amount
$372,016
Annual Loan Payment
$26,971
Debt Coverage Ratio
0.9
Loan Points
$7,440
Loan Closing Costs
$5,452
Up Front Financing Cost
$12,892

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,604
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,604
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)
$1,637
Misc.
Total Loan Closing
$5,452

Rental Income

Monthly Market Rent
$2,800
Potential Gross Rent
$33,600
Vacancy Factor
%
$1,680
Effective Gross Rent
$31,920
Property Taxes
%
$5,562
Hazard Insurance
%
$1,637
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,699
Net Operating Income
$24,221
Purchase Cap Rate
5.03%
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.