58845

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
%
%
%

$38,812

Cash Investment

$16,827

Annual Net Cash Flow

43.4%

Annual Return

Purchase Cost

Purchase Price
$119,100
Buyer's Premium
Purchase Closing Costs
$2,310
Loan Points
$2,382
Loan Closing Costs
$4,339
Total Acquisition Cost
$128,132
Rehab Budget
$29,800
Total Project Cost
$157,932
Rental Loan Funding
$119,120
Total Cash Investment
$38,812

Loan Terms

Rental Loan Amount
$119,120
Annual Loan Payment
$8,636
Debt Coverage Ratio
2.95
Loan Points
$2,382
Loan Closing Costs
$4,339
Up Front Financing Cost
$6,721

Closing Costs

Deed/Transfer Tax - County
%
$476
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$834
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,310
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)
$524
Misc.
Total Loan Closing
$4,339

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,013
Hazard Insurance
%
$524
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,037
Net Operating Income
$25,463
Purchase Cap Rate
16.12%
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.