57515

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
%
%
%

$80,768

Cash Investment

$6,084

Annual Net Cash Flow

7.5%

Annual Return

Purchase Cost

Purchase Price
$251,500
Buyer's Premium
Purchase Closing Costs
$4,521
Loan Points
$5,030
Loan Closing Costs
$8,337
Total Acquisition Cost
$269,388
Rehab Budget
$62,900
Total Project Cost
$332,288
Rental Loan Funding
$251,520
Total Cash Investment
$80,768

Loan Terms

Rental Loan Amount
$251,520
Annual Loan Payment
$18,235
Debt Coverage Ratio
1.33
Loan Points
$5,030
Loan Closing Costs
$8,337
Up Front Financing Cost
$13,367

Closing Costs

Deed/Transfer Tax - County
%
$1,761
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,761
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,521
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$1,403
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)
$3,119
Misc.
Total Loan Closing
$8,337

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$2,842
Hazard Insurance
%
$3,119
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,461
Net Operating Income
$24,319
Purchase Cap Rate
7.32%
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.