74074

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
%
%
%

$86,098

Cash Investment

$2,021

Annual Net Cash Flow

2.3%

Annual Return

Purchase Cost

Purchase Price
$287,350
Buyer's Premium
Purchase Closing Costs
$3,442
Loan Points
$5,746
Loan Closing Costs
$5,079
Total Acquisition Cost
$301,618
Rehab Budget
$71,800
Total Project Cost
$373,418
Rental Loan Funding
$287,320
Total Cash Investment
$86,098

Loan Terms

Rental Loan Amount
$287,320
Annual Loan Payment
$20,831
Debt Coverage Ratio
1.1
Loan Points
$5,746
Loan Closing Costs
$5,079
Up Front Financing Cost
$10,826

Closing Costs

Deed/Transfer Tax - County
%
$431
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,011
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,442
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)
$1,264
Misc.
Total Loan Closing
$5,079

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$2,744
Hazard Insurance
%
$1,264
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,509
Net Operating Income
$22,851
Purchase Cap Rate
6.12%
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.