57842

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
%
%
%

$46,309

Cash Investment

$14,457

Annual Net Cash Flow

31.2%

Annual Return

Purchase Cost
Purchase Price
$147,420
Buyer's Premium
Purchase Closing Costs
$2,032
Loan Points
$2,949
Loan Closing Costs
$4,464
Total Acquisition Cost
$156,865
Rehab Budget
$36,900
Total Project Cost
$193,765
Rental Loan Funding
$147,456
Total Cash Investment
$46,309

Loan Terms
Rental Loan Amount
$147,456
Annual Loan Payment
$10,691
Debt Coverage Ratio
2.35
Loan Points
$2,949
Loan Closing Costs
$4,464
Up Front Financing Cost
$7,413

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,032
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,032
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)
$649
Misc.
Total Loan Closing
$4,464

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,204
Hazard Insurance
%
$649
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,353
Net Operating Income
$25,147
Purchase Cap Rate
12.98%
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.