57493

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
%
%
%

$34,837

Cash Investment

$17,651

Annual Net Cash Flow

50.7%

Annual Return

Purchase Cost

Purchase Price
$106,290
Buyer's Premium
Purchase Closing Costs
$1,850
Loan Points
$2,126
Loan Closing Costs
$4,283
Total Acquisition Cost
$114,549
Rehab Budget
$26,600
Total Project Cost
$141,149
Rental Loan Funding
$106,312
Total Cash Investment
$34,837

Loan Terms

Rental Loan Amount
$106,312
Annual Loan Payment
$7,708
Debt Coverage Ratio
3.29
Loan Points
$2,126
Loan Closing Costs
$4,283
Up Front Financing Cost
$6,409

Closing Costs

Deed/Transfer Tax - County
%
$106
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$744
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,850
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)
$468
Misc.
Total Loan Closing
$4,283

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,174
Hazard Insurance
%
$468
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,141
Net Operating Income
$25,359
Purchase Cap Rate
17.97%
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.