57344

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
%
%
%

$44,313

Cash Investment

$14,878

Annual Net Cash Flow

33.6%

Annual Return

Purchase Cost

Purchase Price
$139,050
Buyer's Premium
Purchase Closing Costs
$2,335
Loan Points
$2,782
Loan Closing Costs
$4,427
Total Acquisition Cost
$148,593
Rehab Budget
$34,800
Total Project Cost
$183,393
Rental Loan Funding
$139,080
Total Cash Investment
$44,313

Loan Terms

Rental Loan Amount
$139,080
Annual Loan Payment
$10,083
Debt Coverage Ratio
2.48
Loan Points
$2,782
Loan Closing Costs
$4,427
Up Front Financing Cost
$7,208

Closing Costs

Deed/Transfer Tax - County
%
$362
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$973
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,335
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)
$612
Misc.
Total Loan Closing
$4,427

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,426
Hazard Insurance
%
$612
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,538
Net Operating Income
$24,962
Purchase Cap Rate
13.61%
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.