67969

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
%
%
%

$127,527

Cash Investment

$308

Annual Net Cash Flow

0.2%

Annual Return

Purchase Cost

Purchase Price
$406,360
Buyer's Premium
Purchase Closing Costs
$6,689
Loan Points
$8,127
Loan Closing Costs
$11,118
Total Acquisition Cost
$432,295
Rehab Budget
$101,600
Total Project Cost
$533,895
Rental Loan Funding
$406,368
Total Cash Investment
$127,527

Loan Terms

Rental Loan Amount
$406,368
Annual Loan Payment
$29,462
Debt Coverage Ratio
1.01
Loan Points
$8,127
Loan Closing Costs
$11,118
Up Front Financing Cost
$19,246

Closing Costs

Deed/Transfer Tax - County
%
$2,845
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,845
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,689
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,264
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)
$5,039
Misc.
Total Loan Closing
$11,118

Rental Income

Monthly Market Rent
$3,500
Potential Gross Rent
$42,000
Vacancy Factor
%
$2,100
Effective Gross Rent
$39,900
Property Taxes
%
$4,592
Hazard Insurance
%
$5,039
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,131
Net Operating Income
$29,769
Purchase Cap Rate
5.58%
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.