59460

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
%
%
%

$94,262

Cash Investment

$-1,195

Annual Net Cash Flow

-1.3%

Annual Return

Purchase Cost

Purchase Price
$317,830
Buyer's Premium
Purchase Closing Costs
$3,225
Loan Points
$6,357
Loan Closing Costs
$5,213
Total Acquisition Cost
$332,626
Rehab Budget
$79,500
Total Project Cost
$412,126
Rental Loan Funding
$317,864
Total Cash Investment
$94,262

Loan Terms

Rental Loan Amount
$317,864
Annual Loan Payment
$23,045
Debt Coverage Ratio
0.95
Loan Points
$6,357
Loan Closing Costs
$5,213
Up Front Financing Cost
$11,571

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,225
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,225
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)
$1,398
Misc.
Total Loan Closing
$5,213

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,752
Hazard Insurance
%
$1,398
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,650
Net Operating Income
$21,850
Purchase Cap Rate
5.30%
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.