64680

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
%
%
%

$85,028

Cash Investment

$1,652

Annual Net Cash Flow

1.9%

Annual Return

Purchase Cost

Purchase Price
$281,020
Buyer's Premium
Purchase Closing Costs
$4,091
Loan Points
$5,621
Loan Closing Costs
$5,051
Total Acquisition Cost
$295,784
Rehab Budget
$70,300
Total Project Cost
$366,084
Rental Loan Funding
$281,056
Total Cash Investment
$85,028

Loan Terms

Rental Loan Amount
$281,056
Annual Loan Payment
$20,377
Debt Coverage Ratio
1.08
Loan Points
$5,621
Loan Closing Costs
$5,051
Up Front Financing Cost
$10,673

Closing Costs

Deed/Transfer Tax - County
%
$1,124
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,967
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,091
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)
$1,236
Misc.
Total Loan Closing
$5,051

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,735
Hazard Insurance
%
$1,236
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,472
Net Operating Income
$22,028
Purchase Cap Rate
6.02%
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.