57374

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
%
%
%

$46,547

Cash Investment

$2,227

Annual Net Cash Flow

4.8%

Annual Return

Purchase Cost

Purchase Price
$144,680
Buyer's Premium
Purchase Closing Costs
$2,013
Loan Points
$2,894
Loan Closing Costs
$5,464
Total Acquisition Cost
$155,051
Rehab Budget
$36,200
Total Project Cost
$191,251
Rental Loan Funding
$144,704
Total Cash Investment
$46,547

Loan Terms

Rental Loan Amount
$144,704
Annual Loan Payment
$10,491
Debt Coverage Ratio
1.21
Loan Points
$2,894
Loan Closing Costs
$5,464
Up Front Financing Cost
$8,358

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,013
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,013
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)
$1,649
Misc.
Total Loan Closing
$5,464

Rental Income

Monthly Market Rent
$1,400
Potential Gross Rent
$16,800
Vacancy Factor
%
$840
Effective Gross Rent
$15,960
Property Taxes
%
$1,092
Hazard Insurance
%
$1,649
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,242
Net Operating Income
$12,718
Purchase Cap Rate
6.65%
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.