57377

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
%
%
%

$43,828

Cash Investment

$16,079

Annual Net Cash Flow

36.7%

Annual Return

Purchase Cost
Purchase Price
$137,880
Buyer's Premium
Purchase Closing Costs
$2,172
Loan Points
$2,758
Loan Closing Costs
$4,422
Total Acquisition Cost
$147,232
Rehab Budget
$34,500
Total Project Cost
$181,732
Rental Loan Funding
$137,904
Total Cash Investment
$43,828

Loan Terms
Rental Loan Amount
$137,904
Annual Loan Payment
$9,998
Debt Coverage Ratio
2.61
Loan Points
$2,758
Loan Closing Costs
$4,422
Up Front Financing Cost
$7,180

Closing Costs
Deed/Transfer Tax - County
%
$207
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$965
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,172
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)
$607
Misc.
Total Loan Closing
$4,422

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,317
Hazard Insurance
%
$607
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,423
Net Operating Income
$26,077
Purchase Cap Rate
14.35%
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.