57342

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
%
%
%

$45,141

Cash Investment

$15,382

Annual Net Cash Flow

34.1%

Annual Return

Purchase Cost
Purchase Price
$143,330
Buyer's Premium
Purchase Closing Costs
$2,003
Loan Points
$2,866
Loan Closing Costs
$4,446
Total Acquisition Cost
$152,645
Rehab Budget
$35,800
Total Project Cost
$188,445
Rental Loan Funding
$143,304
Total Cash Investment
$45,141

Loan Terms
Rental Loan Amount
$143,304
Annual Loan Payment
$10,390
Debt Coverage Ratio
2.48
Loan Points
$2,866
Loan Closing Costs
$4,446
Up Front Financing Cost
$7,312

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,003
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,003
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)
$631
Misc.
Total Loan Closing
$4,446

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,598
Hazard Insurance
%
$631
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,729
Net Operating Income
$25,771
Purchase Cap Rate
13.68%
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.