57519

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
%
%
%

$44,503

Cash Investment

$16,028

Annual Net Cash Flow

36.0%

Annual Return

Purchase Cost

Purchase Price
$139,210
Buyer's Premium
Purchase Closing Costs
$2,490
Loan Points
$2,784
Loan Closing Costs
$4,428
Total Acquisition Cost
$148,911
Rehab Budget
$34,800
Total Project Cost
$183,711
Rental Loan Funding
$139,208
Total Cash Investment
$44,503

Loan Terms

Rental Loan Amount
$139,208
Annual Loan Payment
$10,093
Debt Coverage Ratio
2.59
Loan Points
$2,784
Loan Closing Costs
$4,428
Up Front Financing Cost
$7,212

Closing Costs

Deed/Transfer Tax - County
%
$515
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$974
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,490
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)
$613
Misc.
Total Loan Closing
$4,428

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,267
Hazard Insurance
%
$613
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,379
Net Operating Income
$26,121
Purchase Cap Rate
14.22%
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.