57875

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
%
%
%

$54,823

Cash Investment

$11,677

Annual Net Cash Flow

21.3%

Annual Return

Purchase Cost

Purchase Price
$177,740
Buyer's Premium
Purchase Closing Costs
$2,244
Loan Points
$3,554
Loan Closing Costs
$4,597
Total Acquisition Cost
$188,135
Rehab Budget
$44,400
Total Project Cost
$232,535
Rental Loan Funding
$177,712
Total Cash Investment
$54,823

Loan Terms

Rental Loan Amount
$177,712
Annual Loan Payment
$12,884
Debt Coverage Ratio
1.91
Loan Points
$3,554
Loan Closing Costs
$4,597
Up Front Financing Cost
$8,151

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,244
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,244
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)
$782
Misc.
Total Loan Closing
$4,597

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,657
Hazard Insurance
%
$782
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,939
Net Operating Income
$24,561
Purchase Cap Rate
10.56%
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.