64697

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
%
%
%

$90,147

Cash Investment

$-20

Annual Net Cash Flow

0.0%

Annual Return

Purchase Cost

Purchase Price
$299,330
Buyer's Premium
Purchase Closing Costs
$4,203
Loan Points
$5,986
Loan Closing Costs
$5,132
Total Acquisition Cost
$314,651
Rehab Budget
$74,800
Total Project Cost
$389,451
Rental Loan Funding
$299,304
Total Cash Investment
$90,147

Loan Terms

Rental Loan Amount
$299,304
Annual Loan Payment
$21,700
Debt Coverage Ratio
1
Loan Points
$5,986
Loan Closing Costs
$5,132
Up Front Financing Cost
$11,118

Closing Costs

Deed/Transfer Tax - County
%
$1,108
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,095
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,203
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)
$1,317
Misc.
Total Loan Closing
$5,132

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$2,724
Hazard Insurance
%
$1,317
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,541
Net Operating Income
$21,679
Purchase Cap Rate
5.57%
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.