67337

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
%
%
%

$70,085

Cash Investment

$3,484

Annual Net Cash Flow

5.0%

Annual Return

Purchase Cost
Purchase Price
$230,290
Buyer's Premium
Purchase Closing Costs
$3,073
Loan Points
$4,606
Loan Closing Costs
$4,828
Total Acquisition Cost
$242,797
Rehab Budget
$57,600
Total Project Cost
$300,397
Rental Loan Funding
$230,312
Total Cash Investment
$70,085

Loan Terms
Rental Loan Amount
$230,312
Annual Loan Payment
$16,698
Debt Coverage Ratio
1.21
Loan Points
$4,606
Loan Closing Costs
$4,828
Up Front Financing Cost
$9,435

Closing Costs
Deed/Transfer Tax - County
%
$461
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,612
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,073
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)
$1,013
Misc.
Total Loan Closing
$4,828

Rental Income
Monthly Market Rent
$2,100
Potential Gross Rent
$25,200
Vacancy Factor
%
$1,260
Effective Gross Rent
$23,940
Property Taxes
%
$2,245
Hazard Insurance
%
$1,013
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,759
Net Operating Income
$20,181
Purchase Cap Rate
6.72%
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.