57827

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
%
%
%

$67,311

Cash Investment

$7,601

Annual Net Cash Flow

11.3%

Annual Return

Purchase Cost

Purchase Price
$222,110
Buyer's Premium
Purchase Closing Costs
$2,555
Loan Points
$4,442
Loan Closing Costs
$4,792
Total Acquisition Cost
$233,899
Rehab Budget
$55,500
Total Project Cost
$289,399
Rental Loan Funding
$222,088
Total Cash Investment
$67,311

Loan Terms

Rental Loan Amount
$222,088
Annual Loan Payment
$16,101
Debt Coverage Ratio
1.47
Loan Points
$4,442
Loan Closing Costs
$4,792
Up Front Financing Cost
$9,234

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,555
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,555
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)
$977
Misc.
Total Loan Closing
$4,792

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,321
Hazard Insurance
%
$977
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,798
Net Operating Income
$23,702
Purchase Cap Rate
8.19%
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.