57850

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
%
%
%

$39,796

Cash Investment

$4,042

Annual Net Cash Flow

10.2%

Annual Return

Purchase Cost

Purchase Price
$124,290
Buyer's Premium
Purchase Closing Costs
$1,870
Loan Points
$2,486
Loan Closing Costs
$4,362
Total Acquisition Cost
$133,008
Rehab Budget
$31,100
Total Project Cost
$164,108
Rental Loan Funding
$124,312
Total Cash Investment
$39,796

Loan Terms

Rental Loan Amount
$124,312
Annual Loan Payment
$9,013
Debt Coverage Ratio
1.45
Loan Points
$2,486
Loan Closing Costs
$4,362
Up Front Financing Cost
$6,848

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$870
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,870
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)
$547
Misc.
Total Loan Closing
$4,362

Rental Income

Monthly Market Rent
$1,400
Potential Gross Rent
$16,800
Vacancy Factor
%
$840
Effective Gross Rent
$15,960
Property Taxes
%
$1,858
Hazard Insurance
%
$547
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,905
Net Operating Income
$13,055
Purchase Cap Rate
7.96%
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.