57614

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
%
%
%

$60,208

Cash Investment

$9,919

Annual Net Cash Flow

16.5%

Annual Return

Purchase Cost
Purchase Price
$196,860
Buyer's Premium
Purchase Closing Costs
$2,378
Loan Points
$3,937
Loan Closing Costs
$4,681
Total Acquisition Cost
$207,856
Rehab Budget
$49,200
Total Project Cost
$257,056
Rental Loan Funding
$196,848
Total Cash Investment
$60,208

Loan Terms
Rental Loan Amount
$196,848
Annual Loan Payment
$14,271
Debt Coverage Ratio
1.7
Loan Points
$3,937
Loan Closing Costs
$4,681
Up Front Financing Cost
$8,618

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,378
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,378
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)
$866
Misc.
Total Loan Closing
$4,681

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,943
Hazard Insurance
%
$866
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,309
Net Operating Income
$24,191
Purchase Cap Rate
9.41%
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.