57653

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
%
%
%

$27,326

Cash Investment

$21,327

Annual Net Cash Flow

78.0%

Annual Return

Purchase Cost

Purchase Price
$79,040
Buyer's Premium
Purchase Closing Costs
$1,814
Loan Points
$1,581
Loan Closing Costs
$4,163
Total Acquisition Cost
$86,598
Rehab Budget
$19,800
Total Project Cost
$106,398
Rental Loan Funding
$79,072
Total Cash Investment
$27,326

Loan Terms

Rental Loan Amount
$79,072
Annual Loan Payment
$5,733
Debt Coverage Ratio
4.72
Loan Points
$1,581
Loan Closing Costs
$4,163
Up Front Financing Cost
$5,744

Closing Costs

Deed/Transfer Tax - County
%
$261
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$553
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,814
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)
$348
Misc.
Total Loan Closing
$4,163

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$593
Hazard Insurance
%
$348
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$1,441
Net Operating Income
$27,059
Purchase Cap Rate
25.43%
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.