59557

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
%
%
%

$314,533

Cash Investment

$-1,562

Annual Net Cash Flow

-0.5%

Annual Return

Purchase Cost
Purchase Price
$1,092,880
Buyer's Premium
Purchase Closing Costs
$10,836
Loan Points
$21,857
Loan Closing Costs
$8,624
Total Acquisition Cost
$1,134,197
Rehab Budget
$273,200
Total Project Cost
$1,407,397
Rental Loan Funding
$1,092,864
Total Cash Investment
$314,533

Loan Terms
Rental Loan Amount
$1,092,864
Annual Loan Payment
$79,233
Debt Coverage Ratio
0.98
Loan Points
$21,857
Loan Closing Costs
$8,624
Up Front Financing Cost
$30,481

Closing Costs
Deed/Transfer Tax - County
%
$2,186
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,650
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,836
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)
$4,809
Misc.
Total Loan Closing
$8,624

Rental Income
Monthly Market Rent
$7,600
Potential Gross Rent
$91,200
Vacancy Factor
%
$4,560
Effective Gross Rent
$86,640
Property Taxes
%
$3,661
Hazard Insurance
%
$4,809
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,970
Net Operating Income
$77,670
Purchase Cap Rate
5.52%
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.