59465

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
%
%
%

$44,166

Cash Investment

$2,616

Annual Net Cash Flow

5.9%

Annual Return

Purchase Cost

Purchase Price
$139,800
Buyer's Premium
Purchase Closing Costs
$1,979
Loan Points
$2,797
Loan Closing Costs
$4,430
Total Acquisition Cost
$149,006
Rehab Budget
$35,000
Total Project Cost
$184,006
Rental Loan Funding
$139,840
Total Cash Investment
$44,166

Loan Terms

Rental Loan Amount
$139,840
Annual Loan Payment
$10,138
Debt Coverage Ratio
1.26
Loan Points
$2,797
Loan Closing Costs
$4,430
Up Front Financing Cost
$7,227

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$979
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,979
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)
$615
Misc.
Total Loan Closing
$4,430

Rental Income

Monthly Market Rent
$1,400
Potential Gross Rent
$16,800
Vacancy Factor
%
$840
Effective Gross Rent
$15,960
Property Taxes
%
$2,090
Hazard Insurance
%
$615
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,205
Net Operating Income
$12,755
Purchase Cap Rate
6.93%
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.