77371

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
%
%
%

$80,494

Cash Investment

$-973

Annual Net Cash Flow

-1.2%

Annual Return

Purchase Cost

Purchase Price
$268,970
Buyer's Premium
Purchase Closing Costs
$2,883
Loan Points
$5,379
Loan Closing Costs
$4,998
Total Acquisition Cost
$282,230
Rehab Budget
$67,200
Total Project Cost
$349,430
Rental Loan Funding
$268,936
Total Cash Investment
$80,494

Loan Terms

Rental Loan Amount
$268,936
Annual Loan Payment
$19,498
Debt Coverage Ratio
0.95
Loan Points
$5,379
Loan Closing Costs
$4,998
Up Front Financing Cost
$10,377

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,883
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,883
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)
$1,183
Misc.
Total Loan Closing
$4,998

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$6,011
Hazard Insurance
%
$1,183
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,695
Net Operating Income
$18,525
Purchase Cap Rate
5.30%
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.