57600

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
%
%
%

$62,323

Cash Investment

$9,092

Annual Net Cash Flow

14.6%

Annual Return

Purchase Cost

Purchase Price
$198,280
Buyer's Premium
Purchase Closing Costs
$4,093
Loan Points
$3,966
Loan Closing Costs
$4,687
Total Acquisition Cost
$211,027
Rehab Budget
$49,600
Total Project Cost
$260,627
Rental Loan Funding
$198,304
Total Cash Investment
$62,323

Loan Terms

Rental Loan Amount
$198,304
Annual Loan Payment
$14,377
Debt Coverage Ratio
1.63
Loan Points
$3,966
Loan Closing Costs
$4,687
Up Front Financing Cost
$8,654

Closing Costs

Deed/Transfer Tax - County
%
$1,705
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,388
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,093
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)
$872
Misc.
Total Loan Closing
$4,687

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,658
Hazard Insurance
%
$872
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,031
Net Operating Income
$23,469
Purchase Cap Rate
9.00%
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.