57821

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
%
%
%

$51,442

Cash Investment

$12,780

Annual Net Cash Flow

24.8%

Annual Return

Purchase Cost

Purchase Price
$165,720
Buyer's Premium
Purchase Closing Costs
$2,160
Loan Points
$3,314
Loan Closing Costs
$4,544
Total Acquisition Cost
$175,738
Rehab Budget
$41,400
Total Project Cost
$217,138
Rental Loan Funding
$165,696
Total Cash Investment
$51,442

Loan Terms

Rental Loan Amount
$165,696
Annual Loan Payment
$12,013
Debt Coverage Ratio
2.06
Loan Points
$3,314
Loan Closing Costs
$4,544
Up Front Financing Cost
$7,858

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,160
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,160
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)
$729
Misc.
Total Loan Closing
$4,544

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,478
Hazard Insurance
%
$729
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,707
Net Operating Income
$24,793
Purchase Cap Rate
11.42%
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.