57620

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
%
%
%

$45,721

Cash Investment

$15,029

Annual Net Cash Flow

32.9%

Annual Return

Purchase Cost
Purchase Price
$141,800
Buyer's Premium
Purchase Closing Costs
$1,993
Loan Points
$2,837
Loan Closing Costs
$5,432
Total Acquisition Cost
$152,061
Rehab Budget
$35,500
Total Project Cost
$187,561
Rental Loan Funding
$141,840
Total Cash Investment
$45,721

Loan Terms
Rental Loan Amount
$141,840
Annual Loan Payment
$10,283
Debt Coverage Ratio
2.46
Loan Points
$2,837
Loan Closing Costs
$5,432
Up Front Financing Cost
$8,268

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$993
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,993
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)
$1,617
Misc.
Total Loan Closing
$5,432

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,071
Hazard Insurance
%
$1,617
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,187
Net Operating Income
$25,313
Purchase Cap Rate
13.50%
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.