57857

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
%
%
%

$63,348

Cash Investment

$8,894

Annual Net Cash Flow

14.0%

Annual Return

Purchase Cost

Purchase Price
$208,010
Buyer's Premium
Purchase Closing Costs
$2,456
Loan Points
$4,160
Loan Closing Costs
$4,730
Total Acquisition Cost
$219,356
Rehab Budget
$52,000
Total Project Cost
$271,356
Rental Loan Funding
$208,008
Total Cash Investment
$63,348

Loan Terms

Rental Loan Amount
$208,008
Annual Loan Payment
$15,081
Debt Coverage Ratio
1.59
Loan Points
$4,160
Loan Closing Costs
$4,730
Up Front Financing Cost
$8,890

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,456
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,456
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)
$915
Misc.
Total Loan Closing
$4,730

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,110
Hazard Insurance
%
$915
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,525
Net Operating Income
$23,975
Purchase Cap Rate
8.84%
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.