57562

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
%
%
%

$64,841

Cash Investment

$8,407

Annual Net Cash Flow

13.0%

Annual Return

Purchase Cost

Purchase Price
$213,340
Buyer's Premium
Purchase Closing Costs
$2,493
Loan Points
$4,266
Loan Closing Costs
$4,754
Total Acquisition Cost
$224,853
Rehab Budget
$53,300
Total Project Cost
$278,153
Rental Loan Funding
$213,312
Total Cash Investment
$64,841

Loan Terms

Rental Loan Amount
$213,312
Annual Loan Payment
$15,465
Debt Coverage Ratio
1.54
Loan Points
$4,266
Loan Closing Costs
$4,754
Up Front Financing Cost
$9,020

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,493
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,493
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)
$939
Misc.
Total Loan Closing
$4,754

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,189
Hazard Insurance
%
$939
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,628
Net Operating Income
$23,872
Purchase Cap Rate
8.58%
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.