59468

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
%
%
%

$102,191

Cash Investment

$-16,324

Annual Net Cash Flow

-16.0%

Annual Return

Purchase Cost

Purchase Price
$346,050
Buyer's Premium
Purchase Closing Costs
$3,422
Loan Points
$6,921
Loan Closing Costs
$5,338
Total Acquisition Cost
$361,731
Rehab Budget
$86,500
Total Project Cost
$448,231
Rental Loan Funding
$346,040
Total Cash Investment
$102,191

Loan Terms

Rental Loan Amount
$346,040
Annual Loan Payment
$25,088
Debt Coverage Ratio
0.35
Loan Points
$6,921
Loan Closing Costs
$5,338
Up Front Financing Cost
$12,258

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,422
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,422
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)
$1,523
Misc.
Total Loan Closing
$5,338

Rental Income

Monthly Market Rent
$1,400
Potential Gross Rent
$16,800
Vacancy Factor
%
$840
Effective Gross Rent
$15,960
Property Taxes
%
$5,173
Hazard Insurance
%
$1,523
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,196
Net Operating Income
$8,764
Purchase Cap Rate
1.96%
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.