57478

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
%
%
%

$41,532

Cash Investment

$16,511

Annual Net Cash Flow

39.8%

Annual Return

Purchase Cost
Purchase Price
$130,500
Buyer's Premium
Purchase Closing Costs
$1,914
Loan Points
$2,610
Loan Closing Costs
$4,389
Total Acquisition Cost
$139,412
Rehab Budget
$32,600
Total Project Cost
$172,012
Rental Loan Funding
$130,480
Total Cash Investment
$41,532

Loan Terms
Rental Loan Amount
$130,480
Annual Loan Payment
$9,460
Debt Coverage Ratio
2.75
Loan Points
$2,610
Loan Closing Costs
$4,389
Up Front Financing Cost
$6,999

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$914
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,914
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)
$574
Misc.
Total Loan Closing
$4,389

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,455
Hazard Insurance
%
$574
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,529
Net Operating Income
$25,971
Purchase Cap Rate
15.10%
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.