63397

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
%
%
%

$93,702

Cash Investment

$2,234

Annual Net Cash Flow

2.4%

Annual Return

Purchase Cost

Purchase Price
$313,050
Buyer's Premium
Purchase Closing Costs
$3,504
Loan Points
$6,262
Loan Closing Costs
$5,666
Total Acquisition Cost
$328,482
Rehab Budget
$78,300
Total Project Cost
$406,782
Rental Loan Funding
$313,080
Total Cash Investment
$93,702

Loan Terms

Rental Loan Amount
$313,080
Annual Loan Payment
$22,698
Debt Coverage Ratio
1.1
Loan Points
$6,262
Loan Closing Costs
$5,666
Up Front Financing Cost
$11,928

Closing Costs

Deed/Transfer Tax - County
%
$313
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,191
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,504
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$474
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)
$1,377
Misc.
Total Loan Closing
$5,666

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,690
Hazard Insurance
%
$1,377
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,568
Net Operating Income
$24,932
Purchase Cap Rate
6.13%
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.