59562

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
%
%
%

$89,835

Cash Investment

$3,925

Annual Net Cash Flow

4.4%

Annual Return

Purchase Cost
Purchase Price
$300,000
Buyer's Premium
Purchase Closing Costs
$3,700
Loan Points
$6,000
Loan Closing Costs
$5,135
Total Acquisition Cost
$314,835
Rehab Budget
$75,000
Total Project Cost
$389,835
Rental Loan Funding
$300,000
Total Cash Investment
$89,835

Loan Terms
Rental Loan Amount
$300,000
Annual Loan Payment
$21,750
Debt Coverage Ratio
1.18
Loan Points
$6,000
Loan Closing Costs
$5,135
Up Front Financing Cost
$11,135

Closing Costs
Deed/Transfer Tax - County
%
$600
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,100
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,700
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)
$1,320
Misc.
Total Loan Closing
$5,135

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,005
Hazard Insurance
%
$1,320
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,825
Net Operating Income
$25,675
Purchase Cap Rate
6.59%
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.