59933

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
%
%
%

$68,735

Cash Investment

$-3,811

Annual Net Cash Flow

-5.5%

Annual Return

Purchase Cost

Purchase Price
$219,390
Buyer's Premium
Purchase Closing Costs
$4,730
Loan Points
$4,387
Loan Closing Costs
$4,780
Total Acquisition Cost
$233,287
Rehab Budget
$54,800
Total Project Cost
$288,087
Rental Loan Funding
$219,352
Total Cash Investment
$68,735

Loan Terms

Rental Loan Amount
$219,352
Annual Loan Payment
$15,903
Debt Coverage Ratio
0.76
Loan Points
$4,387
Loan Closing Costs
$4,780
Up Front Financing Cost
$9,167

Closing Costs

Deed/Transfer Tax - County
%
$2,194
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,536
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,730
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)
$965
Misc.
Total Loan Closing
$4,780

Rental Income

Monthly Market Rent
$1,500
Potential Gross Rent
$18,000
Vacancy Factor
%
$900
Effective Gross Rent
$17,100
Property Taxes
%
$3,543
Hazard Insurance
%
$965
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,008
Net Operating Income
$12,092
Purchase Cap Rate
4.20%
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.