62245

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
%
%
%

$80,972

Cash Investment

$4,715

Annual Net Cash Flow

5.8%

Annual Return

Purchase Cost

Purchase Price
$268,710
Buyer's Premium
Purchase Closing Costs
$3,418
Loan Points
$5,375
Loan Closing Costs
$4,997
Total Acquisition Cost
$282,500
Rehab Budget
$67,200
Total Project Cost
$349,700
Rental Loan Funding
$268,728
Total Cash Investment
$80,972

Loan Terms

Rental Loan Amount
$268,728
Annual Loan Payment
$19,483
Debt Coverage Ratio
1.24
Loan Points
$5,375
Loan Closing Costs
$4,997
Up Front Financing Cost
$10,372

Closing Costs

Deed/Transfer Tax - County
%
$537
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,881
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,418
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)
$1,182
Misc.
Total Loan Closing
$4,997

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,620
Hazard Insurance
%
$1,182
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,302
Net Operating Income
$24,198
Purchase Cap Rate
6.92%
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.