57502

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
%
%
%

$34,266

Cash Investment

$19,000

Annual Net Cash Flow

55.4%

Annual Return

Purchase Cost

Purchase Price
$104,130
Buyer's Premium
Purchase Closing Costs
$1,885
Loan Points
$2,082
Loan Closing Costs
$4,273
Total Acquisition Cost
$112,370
Rehab Budget
$26,000
Total Project Cost
$138,370
Rental Loan Funding
$104,104
Total Cash Investment
$34,266

Loan Terms

Rental Loan Amount
$104,104
Annual Loan Payment
$7,548
Debt Coverage Ratio
3.52
Loan Points
$2,082
Loan Closing Costs
$4,273
Up Front Financing Cost
$6,355

Closing Costs

Deed/Transfer Tax - County
%
$156
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$729
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,885
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)
$458
Misc.
Total Loan Closing
$4,273

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$994
Hazard Insurance
%
$458
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$1,953
Net Operating Income
$26,547
Purchase Cap Rate
19.19%
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.