57629

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
%
%
%

$27,259

Cash Investment

$21,346

Annual Net Cash Flow

78.3%

Annual Return

Purchase Cost

Purchase Price
$78,840
Buyer's Premium
Purchase Closing Costs
$1,812
Loan Points
$1,577
Loan Closing Costs
$4,162
Total Acquisition Cost
$86,391
Rehab Budget
$19,700
Total Project Cost
$106,091
Rental Loan Funding
$78,832
Total Cash Investment
$27,259

Loan Terms

Rental Loan Amount
$78,832
Annual Loan Payment
$5,715
Debt Coverage Ratio
4.73
Loan Points
$1,577
Loan Closing Costs
$4,162
Up Front Financing Cost
$5,739

Closing Costs

Deed/Transfer Tax - County
%
$260
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$552
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,812
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)
$347
Misc.
Total Loan Closing
$4,162

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$591
Hazard Insurance
%
$347
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$1,438
Net Operating Income
$27,062
Purchase Cap Rate
25.51%
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.