59458

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
%
%
%

$76,745

Cash Investment

$4,522

Annual Net Cash Flow

5.9%

Annual Return

Purchase Cost

Purchase Price
$255,620
Buyer's Premium
Purchase Closing Costs
$2,789
Loan Points
$5,112
Loan Closing Costs
$4,940
Total Acquisition Cost
$268,461
Rehab Budget
$63,900
Total Project Cost
$332,361
Rental Loan Funding
$255,616
Total Cash Investment
$76,745

Loan Terms

Rental Loan Amount
$255,616
Annual Loan Payment
$18,532
Debt Coverage Ratio
1.24
Loan Points
$5,112
Loan Closing Costs
$4,940
Up Front Financing Cost
$10,052

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,789
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,789
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)
$1,125
Misc.
Total Loan Closing
$4,940

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,822
Hazard Insurance
%
$1,125
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,446
Net Operating Income
$23,054
Purchase Cap Rate
6.94%
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.