57662

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
%
%
%

$63,717

Cash Investment

$9,323

Annual Net Cash Flow

14.6%

Annual Return

Purchase Cost

Purchase Price
$204,200
Buyer's Premium
Purchase Closing Costs
$2,429
Loan Points
$4,085
Loan Closing Costs
$6,143
Total Acquisition Cost
$216,857
Rehab Budget
$51,100
Total Project Cost
$267,957
Rental Loan Funding
$204,240
Total Cash Investment
$63,717

Loan Terms

Rental Loan Amount
$204,240
Annual Loan Payment
$14,807
Debt Coverage Ratio
1.63
Loan Points
$4,085
Loan Closing Costs
$6,143
Up Front Financing Cost
$10,228

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,429
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,429
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)
$2,328
Misc.
Total Loan Closing
$6,143

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,542
Hazard Insurance
%
$2,328
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,370
Net Operating Income
$24,130
Purchase Cap Rate
9.01%
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.