66214

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
%
%
%

$89,865

Cash Investment

$1,751

Annual Net Cash Flow

1.9%

Annual Return

Purchase Cost

Purchase Price
$302,200
Buyer's Premium
Purchase Closing Costs
$3,115
Loan Points
$6,045
Loan Closing Costs
$5,145
Total Acquisition Cost
$316,505
Rehab Budget
$75,600
Total Project Cost
$392,105
Rental Loan Funding
$302,240
Total Cash Investment
$89,865

Loan Terms

Rental Loan Amount
$302,240
Annual Loan Payment
$21,912
Debt Coverage Ratio
1.08
Loan Points
$6,045
Loan Closing Costs
$5,145
Up Front Financing Cost
$11,189

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,115
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,115
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)
$1,330
Misc.
Total Loan Closing
$5,145

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,007
Hazard Insurance
%
$1,330
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,837
Net Operating Income
$23,663
Purchase Cap Rate
6.03%
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.