60689

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
%
%
%

$93,971

Cash Investment

$1,106

Annual Net Cash Flow

1.2%

Annual Return

Purchase Cost

Purchase Price
$312,700
Buyer's Premium
Purchase Closing Costs
$4,346
Loan Points
$6,254
Loan Closing Costs
$5,191
Total Acquisition Cost
$328,491
Rehab Budget
$78,200
Total Project Cost
$406,691
Rental Loan Funding
$312,720
Total Cash Investment
$93,971

Loan Terms

Rental Loan Amount
$312,720
Annual Loan Payment
$22,672
Debt Coverage Ratio
1.05
Loan Points
$6,254
Loan Closing Costs
$5,191
Up Front Financing Cost
$11,445

Closing Costs

Deed/Transfer Tax - County
%
$1,157
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,189
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,346
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)
$1,376
Misc.
Total Loan Closing
$5,191

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,846
Hazard Insurance
%
$1,376
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,721
Net Operating Income
$23,779
Purchase Cap Rate
5.85%
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.