57634

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
%
%
%

$47,135

Cash Investment

$7,775

Annual Net Cash Flow

16.5%

Annual Return

Purchase Cost

Purchase Price
$150,390
Buyer's Premium
Purchase Closing Costs
$2,053
Loan Points
$3,008
Loan Closing Costs
$4,477
Total Acquisition Cost
$159,927
Rehab Budget
$37,600
Total Project Cost
$197,527
Rental Loan Funding
$150,392
Total Cash Investment
$47,135

Loan Terms

Rental Loan Amount
$150,392
Annual Loan Payment
$10,903
Debt Coverage Ratio
1.71
Loan Points
$3,008
Loan Closing Costs
$4,477
Up Front Financing Cost
$7,485

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,053
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,053
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)
$662
Misc.
Total Loan Closing
$4,477

Rental Income

Monthly Market Rent
$1,900
Potential Gross Rent
$22,800
Vacancy Factor
%
$1,140
Effective Gross Rent
$21,660
Property Taxes
%
$1,820
Hazard Insurance
%
$662
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,981
Net Operating Income
$18,679
Purchase Cap Rate
9.46%
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.