57847

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
%
%
%

$57,644

Cash Investment

$10,756

Annual Net Cash Flow

18.7%

Annual Return

Purchase Cost

Purchase Price
$187,770
Buyer's Premium
Purchase Closing Costs
$2,314
Loan Points
$3,755
Loan Closing Costs
$4,641
Total Acquisition Cost
$198,480
Rehab Budget
$46,900
Total Project Cost
$245,380
Rental Loan Funding
$187,736
Total Cash Investment
$57,644

Loan Terms

Rental Loan Amount
$187,736
Annual Loan Payment
$13,611
Debt Coverage Ratio
1.79
Loan Points
$3,755
Loan Closing Costs
$4,641
Up Front Financing Cost
$8,396

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,314
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,314
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
%
$2,807
Hazard Insurance
%
$826
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,133
Net Operating Income
$24,367
Purchase Cap Rate
9.93%
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.