59546

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
%
%
%

$94,596

Cash Investment

$2,577

Annual Net Cash Flow

2.7%

Annual Return

Purchase Cost

Purchase Price
$316,800
Buyer's Premium
Purchase Closing Costs
$3,851
Loan Points
$6,336
Loan Closing Costs
$5,209
Total Acquisition Cost
$332,196
Rehab Budget
$79,200
Total Project Cost
$411,396
Rental Loan Funding
$316,800
Total Cash Investment
$94,596

Loan Terms

Rental Loan Amount
$316,800
Annual Loan Payment
$22,968
Debt Coverage Ratio
1.11
Loan Points
$6,336
Loan Closing Costs
$5,209
Up Front Financing Cost
$11,545

Closing Costs

Deed/Transfer Tax - County
%
$634
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,218
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,851
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)
$1,394
Misc.
Total Loan Closing
$5,209

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,061
Hazard Insurance
%
$1,394
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,955
Net Operating Income
$25,545
Purchase Cap Rate
6.21%
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.