57386

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
%
%
%

$33,698

Cash Investment

$19,173

Annual Net Cash Flow

56.9%

Annual Return

Purchase Cost

Purchase Price
$102,120
Buyer's Premium
Purchase Closing Costs
$1,868
Loan Points
$2,042
Loan Closing Costs
$4,264
Total Acquisition Cost
$110,294
Rehab Budget
$25,500
Total Project Cost
$135,794
Rental Loan Funding
$102,096
Total Cash Investment
$33,698

Loan Terms

Rental Loan Amount
$102,096
Annual Loan Payment
$7,402
Debt Coverage Ratio
3.59
Loan Points
$2,042
Loan Closing Costs
$4,264
Up Front Financing Cost
$6,306

Closing Costs

Deed/Transfer Tax - County
%
$153
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$715
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,868
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)
$449
Misc.
Total Loan Closing
$4,264

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$975
Hazard Insurance
%
$449
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$1,925
Net Operating Income
$26,575
Purchase Cap Rate
19.57%
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.