67953

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
%
%
%

$82,472

Cash Investment

$1,473

Annual Net Cash Flow

1.8%

Annual Return

Purchase Cost

Purchase Price
$273,020
Buyer's Premium
Purchase Closing Costs
$3,730
Loan Points
$5,461
Loan Closing Costs
$5,016
Total Acquisition Cost
$287,228
Rehab Budget
$68,300
Total Project Cost
$355,528
Rental Loan Funding
$273,056
Total Cash Investment
$82,472

Loan Terms

Rental Loan Amount
$273,056
Annual Loan Payment
$19,797
Debt Coverage Ratio
1.07
Loan Points
$5,461
Loan Closing Costs
$5,016
Up Front Financing Cost
$10,477

Closing Costs

Deed/Transfer Tax - County
%
$819
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,911
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,730
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)
$1,201
Misc.
Total Loan Closing
$5,016

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,529
Hazard Insurance
%
$1,201
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,230
Net Operating Income
$21,270
Purchase Cap Rate
5.98%
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.