57335

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
%
%
%

$27,750

Cash Investment

$20,824

Annual Net Cash Flow

75.0%

Annual Return

Purchase Cost

Purchase Price
$81,480
Buyer's Premium
Purchase Closing Costs
$1,570
Loan Points
$1,630
Loan Closing Costs
$4,174
Total Acquisition Cost
$88,854
Rehab Budget
$20,400
Total Project Cost
$109,254
Rental Loan Funding
$81,504
Total Cash Investment
$27,750

Loan Terms

Rental Loan Amount
$81,504
Annual Loan Payment
$5,909
Debt Coverage Ratio
4.52
Loan Points
$1,630
Loan Closing Costs
$4,174
Up Front Financing Cost
$5,804

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$570
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,570
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)
$359
Misc.
Total Loan Closing
$4,174

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$909
Hazard Insurance
%
$359
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$1,767
Net Operating Income
$26,733
Purchase Cap Rate
24.47%
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.