57838

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
%
%
%

$45,233

Cash Investment

$14,807

Annual Net Cash Flow

32.7%

Annual Return

Purchase Cost
Purchase Price
$143,640
Buyer's Premium
Purchase Closing Costs
$2,005
Loan Points
$2,873
Loan Closing Costs
$4,447
Total Acquisition Cost
$152,965
Rehab Budget
$35,900
Total Project Cost
$188,865
Rental Loan Funding
$143,632
Total Cash Investment
$45,233

Loan Terms
Rental Loan Amount
$143,632
Annual Loan Payment
$10,413
Debt Coverage Ratio
2.42
Loan Points
$2,873
Loan Closing Costs
$4,447
Up Front Financing Cost
$7,320

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,005
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,005
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)
$632
Misc.
Total Loan Closing
$4,447

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,147
Hazard Insurance
%
$632
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,279
Net Operating Income
$25,221
Purchase Cap Rate
13.35%
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.