57630

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
%
%
%

$45,810

Cash Investment

$14,534

Annual Net Cash Flow

31.7%

Annual Return

Purchase Cost
Purchase Price
$143,650
Buyer's Premium
Purchase Closing Costs
$2,580
Loan Points
$2,873
Loan Closing Costs
$4,447
Total Acquisition Cost
$153,550
Rehab Budget
$35,900
Total Project Cost
$189,450
Rental Loan Funding
$143,640
Total Cash Investment
$45,810

Loan Terms
Rental Loan Amount
$143,640
Annual Loan Payment
$10,414
Debt Coverage Ratio
2.4
Loan Points
$2,873
Loan Closing Costs
$4,447
Up Front Financing Cost
$7,320

Closing Costs
Deed/Transfer Tax - County
%
$575
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,006
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,580
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)
$632
Misc.
Total Loan Closing
$4,447

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,421
Hazard Insurance
%
$632
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,553
Net Operating Income
$24,947
Purchase Cap Rate
13.17%
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.