57852

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
%
%
%

$61,982

Cash Investment

$9,341

Annual Net Cash Flow

15.1%

Annual Return

Purchase Cost

Purchase Price
$203,140
Buyer's Premium
Purchase Closing Costs
$2,422
Loan Points
$4,063
Loan Closing Costs
$4,709
Total Acquisition Cost
$214,334
Rehab Budget
$50,800
Total Project Cost
$265,134
Rental Loan Funding
$203,152
Total Cash Investment
$61,982

Loan Terms

Rental Loan Amount
$203,152
Annual Loan Payment
$14,729
Debt Coverage Ratio
1.63
Loan Points
$4,063
Loan Closing Costs
$4,709
Up Front Financing Cost
$8,772

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,422
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,422
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)
$894
Misc.
Total Loan Closing
$4,709

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,037
Hazard Insurance
%
$894
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,431
Net Operating Income
$24,069
Purchase Cap Rate
9.08%
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.