57501

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
%
%
%

$51,504

Cash Investment

$13,725

Annual Net Cash Flow

26.6%

Annual Return

Purchase Cost
Purchase Price
$165,000
Buyer's Premium
Purchase Closing Costs
$2,403
Loan Points
$3,301
Loan Closing Costs
$4,541
Total Acquisition Cost
$175,244
Rehab Budget
$41,300
Total Project Cost
$216,544
Rental Loan Funding
$165,040
Total Cash Investment
$51,504

Loan Terms
Rental Loan Amount
$165,040
Annual Loan Payment
$11,965
Debt Coverage Ratio
2.15
Loan Points
$3,301
Loan Closing Costs
$4,541
Up Front Financing Cost
$7,842

Closing Costs
Deed/Transfer Tax - County
%
$248
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,155
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,403
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)
$726
Misc.
Total Loan Closing
$4,541

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,584
Hazard Insurance
%
$726
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,810
Net Operating Income
$25,690
Purchase Cap Rate
11.86%
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.