67972

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
%
%
%

$80,567

Cash Investment

$1,418

Annual Net Cash Flow

1.8%

Annual Return

Purchase Cost

Purchase Price
$267,320
Buyer's Premium
Purchase Closing Costs
$3,406
Loan Points
$5,346
Loan Closing Costs
$4,991
Total Acquisition Cost
$281,063
Rehab Budget
$66,800
Total Project Cost
$347,863
Rental Loan Funding
$267,296
Total Cash Investment
$80,567

Loan Terms

Rental Loan Amount
$267,296
Annual Loan Payment
$19,379
Debt Coverage Ratio
1.07
Loan Points
$5,346
Loan Closing Costs
$4,991
Up Front Financing Cost
$10,337

Closing Costs

Deed/Transfer Tax - County
%
$535
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,871
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,406
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)
$1,176
Misc.
Total Loan Closing
$4,991

Rental Income

Monthly Market Rent
$2,200
Potential Gross Rent
$26,400
Vacancy Factor
%
$1,320
Effective Gross Rent
$25,080
Property Taxes
%
$2,606
Hazard Insurance
%
$1,176
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,283
Net Operating Income
$20,797
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.