57368

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
%
%
%

$67,016

Cash Investment

$8,953

Annual Net Cash Flow

13.4%

Annual Return

Purchase Cost
Purchase Price
$217,180
Buyer's Premium
Purchase Closing Costs
$3,606
Loan Points
$4,344
Loan Closing Costs
$4,771
Total Acquisition Cost
$229,900
Rehab Budget
$54,300
Total Project Cost
$284,200
Rental Loan Funding
$217,184
Total Cash Investment
$67,016

Loan Terms
Rental Loan Amount
$217,184
Annual Loan Payment
$15,746
Debt Coverage Ratio
1.57
Loan Points
$4,344
Loan Closing Costs
$4,771
Up Front Financing Cost
$9,114

Closing Costs
Deed/Transfer Tax - County
%
$1,086
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,520
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,606
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)
$956
Misc.
Total Loan Closing
$4,771

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,346
Hazard Insurance
%
$956
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,801
Net Operating Income
$24,699
Purchase Cap Rate
8.69%
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.