57666

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
%
%
%

$57,975

Cash Investment

$9,810

Annual Net Cash Flow

16.9%

Annual Return

Purchase Cost

Purchase Price
$187,740
Buyer's Premium
Purchase Closing Costs
$2,652
Loan Points
$3,754
Loan Closing Costs
$4,641
Total Acquisition Cost
$198,787
Rehab Budget
$46,900
Total Project Cost
$245,687
Rental Loan Funding
$187,712
Total Cash Investment
$57,975

Loan Terms

Rental Loan Amount
$187,712
Annual Loan Payment
$13,609
Debt Coverage Ratio
1.72
Loan Points
$3,754
Loan Closing Costs
$4,641
Up Front Financing Cost
$8,395

Closing Costs

Deed/Transfer Tax - County
%
$338
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,314
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,652
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)
$826
Misc.
Total Loan Closing
$4,641

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,755
Hazard Insurance
%
$826
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,081
Net Operating Income
$23,419
Purchase Cap Rate
9.53%
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.