62136

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
%
%
%

$78,467

Cash Investment

$4,482

Annual Net Cash Flow

5.7%

Annual Return

Purchase Cost

Purchase Price
$252,740
Buyer's Premium
Purchase Closing Costs
$5,297
Loan Points
$5,055
Loan Closing Costs
$4,927
Total Acquisition Cost
$268,019
Rehab Budget
$63,200
Total Project Cost
$331,219
Rental Loan Funding
$252,752
Total Cash Investment
$78,467

Loan Terms

Rental Loan Amount
$252,752
Annual Loan Payment
$18,325
Debt Coverage Ratio
1.24
Loan Points
$5,055
Loan Closing Costs
$4,927
Up Front Financing Cost
$9,982

Closing Costs

Deed/Transfer Tax - County
%
$2,527
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,769
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,297
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)
$1,112
Misc.
Total Loan Closing
$4,927

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,082
Hazard Insurance
%
$1,112
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,694
Net Operating Income
$22,806
Purchase Cap Rate
6.89%
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.