57351

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
%
%
%

$52,097

Cash Investment

$7,903

Annual Net Cash Flow

15.2%

Annual Return

Purchase Cost

Purchase Price
$168,030
Buyer's Premium
Purchase Closing Costs
$2,176
Loan Points
$3,360
Loan Closing Costs
$4,554
Total Acquisition Cost
$178,121
Rehab Budget
$42,000
Total Project Cost
$220,121
Rental Loan Funding
$168,024
Total Cash Investment
$52,097

Loan Terms

Rental Loan Amount
$168,024
Annual Loan Payment
$12,182
Debt Coverage Ratio
1.65
Loan Points
$3,360
Loan Closing Costs
$4,554
Up Front Financing Cost
$7,915

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,176
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,176
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)
$739
Misc.
Total Loan Closing
$4,554

Rental Income

Monthly Market Rent
$2,200
Potential Gross Rent
$26,400
Vacancy Factor
%
$1,320
Effective Gross Rent
$25,080
Property Taxes
%
$3,755
Hazard Insurance
%
$739
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,995
Net Operating Income
$20,085
Purchase Cap Rate
9.12%
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.