57264

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
%
%
%

$73,545

Cash Investment

$8,077

Annual Net Cash Flow

11.0%

Annual Return

Purchase Cost
Purchase Price
$242,100
Buyer's Premium
Purchase Closing Costs
$2,937
Loan Points
$4,842
Loan Closing Costs
$5,247
Total Acquisition Cost
$255,125
Rehab Budget
$60,500
Total Project Cost
$315,625
Rental Loan Funding
$242,080
Total Cash Investment
$73,545

Loan Terms
Rental Loan Amount
$242,080
Annual Loan Payment
$17,551
Debt Coverage Ratio
1.46
Loan Points
$4,842
Loan Closing Costs
$5,247
Up Front Financing Cost
$10,088

Closing Costs
Deed/Transfer Tax - County
%
$242
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,695
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,937
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$367
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)
$1,065
Misc.
Total Loan Closing
$5,247

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,307
Hazard Insurance
%
$1,065
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,873
Net Operating Income
$25,627
Purchase Cap Rate
8.12%
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.