61295

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
%
%
%

$88,730

Cash Investment

$435

Annual Net Cash Flow

0.5%

Annual Return

Purchase Cost

Purchase Price
$294,030
Buyer's Premium
Purchase Closing Costs
$4,234
Loan Points
$5,880
Loan Closing Costs
$5,109
Total Acquisition Cost
$309,254
Rehab Budget
$73,500
Total Project Cost
$382,754
Rental Loan Funding
$294,024
Total Cash Investment
$88,730

Loan Terms

Rental Loan Amount
$294,024
Annual Loan Payment
$21,317
Debt Coverage Ratio
1.02
Loan Points
$5,880
Loan Closing Costs
$5,109
Up Front Financing Cost
$10,989

Closing Costs

Deed/Transfer Tax - County
%
$1,176
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,058
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,234
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)
$1,294
Misc.
Total Loan Closing
$5,109

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,954
Hazard Insurance
%
$1,294
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,748
Net Operating Income
$21,752
Purchase Cap Rate
5.68%
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.