57659

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
%
%
%

$51,414

Cash Investment

$1,119

Annual Net Cash Flow

2.2%

Annual Return

Purchase Cost

Purchase Price
$164,100
Buyer's Premium
Purchase Closing Costs
$2,575
Loan Points
$3,282
Loan Closing Costs
$4,537
Total Acquisition Cost
$174,494
Rehab Budget
$41,000
Total Project Cost
$215,494
Rental Loan Funding
$164,080
Total Cash Investment
$51,414

Loan Terms

Rental Loan Amount
$164,080
Annual Loan Payment
$11,896
Debt Coverage Ratio
1.09
Loan Points
$3,282
Loan Closing Costs
$4,537
Up Front Financing Cost
$7,819

Closing Costs

Deed/Transfer Tax - County
%
$427
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,149
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,575
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)
$722
Misc.
Total Loan Closing
$4,537

Rental Income

Monthly Market Rent
$1,500
Potential Gross Rent
$18,000
Vacancy Factor
%
$900
Effective Gross Rent
$17,100
Property Taxes
%
$2,864
Hazard Insurance
%
$722
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,086
Net Operating Income
$13,014
Purchase Cap Rate
6.04%
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.