59456

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
%
%
%

$95,012

Cash Investment

$-1,441

Annual Net Cash Flow

-1.5%

Annual Return

Purchase Cost
Purchase Price
$320,560
Buyer's Premium
Purchase Closing Costs
$3,244
Loan Points
$6,411
Loan Closing Costs
$5,225
Total Acquisition Cost
$335,440
Rehab Budget
$80,100
Total Project Cost
$415,540
Rental Loan Funding
$320,528
Total Cash Investment
$95,012

Loan Terms
Rental Loan Amount
$320,528
Annual Loan Payment
$23,238
Debt Coverage Ratio
0.94
Loan Points
$6,411
Loan Closing Costs
$5,225
Up Front Financing Cost
$11,636

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,244
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,244
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)
$1,410
Misc.
Total Loan Closing
$5,225

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,792
Hazard Insurance
%
$1,410
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,703
Net Operating Income
$21,797
Purchase Cap Rate
5.25%
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.