59462

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
%
%
%

$80,096

Cash Investment

$4,995

Annual Net Cash Flow

6.2%

Annual Return

Purchase Cost
Purchase Price
$266,130
Buyer's Premium
Purchase Closing Costs
$3,262
Loan Points
$5,322
Loan Closing Costs
$4,986
Total Acquisition Cost
$279,700
Rehab Budget
$66,500
Total Project Cost
$346,200
Rental Loan Funding
$266,104
Total Cash Investment
$80,096

Loan Terms
Rental Loan Amount
$266,104
Annual Loan Payment
$19,293
Debt Coverage Ratio
1.26
Loan Points
$5,322
Loan Closing Costs
$4,986
Up Front Financing Cost
$10,308

Closing Costs
Deed/Transfer Tax - County
%
$399
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,863
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,262
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)
$1,171
Misc.
Total Loan Closing
$4,986

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,542
Hazard Insurance
%
$1,171
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,213
Net Operating Income
$24,287
Purchase Cap Rate
7.02%
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.