57348

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
%
%
%

$59,972

Cash Investment

$5,126

Annual Net Cash Flow

8.5%

Annual Return

Purchase Cost

Purchase Price
$196,010
Buyer's Premium
Purchase Closing Costs
$2,372
Loan Points
$3,920
Loan Closing Costs
$4,677
Total Acquisition Cost
$206,980
Rehab Budget
$49,000
Total Project Cost
$255,980
Rental Loan Funding
$196,008
Total Cash Investment
$59,972

Loan Terms

Rental Loan Amount
$196,008
Annual Loan Payment
$14,211
Debt Coverage Ratio
1.36
Loan Points
$3,920
Loan Closing Costs
$4,677
Up Front Financing Cost
$8,598

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,372
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,372
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)
$862
Misc.
Total Loan Closing
$4,677

Rental Income

Monthly Market Rent
$2,200
Potential Gross Rent
$26,400
Vacancy Factor
%
$1,320
Effective Gross Rent
$25,080
Property Taxes
%
$4,381
Hazard Insurance
%
$862
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,743
Net Operating Income
$19,337
Purchase Cap Rate
7.55%
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.