57589

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
%
%
%

$35,243

Cash Investment

$18,479

Annual Net Cash Flow

52.4%

Annual Return

Purchase Cost

Purchase Price
$108,160
Buyer's Premium
Purchase Closing Costs
$1,757
Loan Points
$2,163
Loan Closing Costs
$4,291
Total Acquisition Cost
$116,371
Rehab Budget
$27,000
Total Project Cost
$143,371
Rental Loan Funding
$108,128
Total Cash Investment
$35,243

Loan Terms

Rental Loan Amount
$108,128
Annual Loan Payment
$7,839
Debt Coverage Ratio
3.36
Loan Points
$2,163
Loan Closing Costs
$4,291
Up Front Financing Cost
$6,453

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$757
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,757
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)
$476
Misc.
Total Loan Closing
$4,291

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,206
Hazard Insurance
%
$476
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,182
Net Operating Income
$26,318
Purchase Cap Rate
18.36%
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.