58477

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
%
%
%

$42,899

Cash Investment

$16,083

Annual Net Cash Flow

37.5%

Annual Return

Purchase Cost

Purchase Price
$135,370
Buyer's Premium
Purchase Closing Costs
$1,948
Loan Points
$2,707
Loan Closing Costs
$4,411
Total Acquisition Cost
$144,435
Rehab Budget
$33,800
Total Project Cost
$178,235
Rental Loan Funding
$135,336
Total Cash Investment
$42,899

Loan Terms

Rental Loan Amount
$135,336
Annual Loan Payment
$9,812
Debt Coverage Ratio
2.64
Loan Points
$2,707
Loan Closing Costs
$4,411
Up Front Financing Cost
$7,117

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$948
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,948
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)
$596
Misc.
Total Loan Closing
$4,411

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,509
Hazard Insurance
%
$596
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,605
Net Operating Income
$25,895
Purchase Cap Rate
14.53%
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.