59012

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
%
%
%

$69,172

Cash Investment

$6,994

Annual Net Cash Flow

10.1%

Annual Return

Purchase Cost

Purchase Price
$228,680
Buyer's Premium
Purchase Closing Costs
$2,601
Loan Points
$4,574
Loan Closing Costs
$4,821
Total Acquisition Cost
$240,676
Rehab Budget
$57,200
Total Project Cost
$297,876
Rental Loan Funding
$228,704
Total Cash Investment
$69,172

Loan Terms

Rental Loan Amount
$228,704
Annual Loan Payment
$16,581
Debt Coverage Ratio
1.42
Loan Points
$4,574
Loan Closing Costs
$4,821
Up Front Financing Cost
$9,395

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,601
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,601
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)
$1,006
Misc.
Total Loan Closing
$4,821

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,419
Hazard Insurance
%
$1,006
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,925
Net Operating Income
$23,575
Purchase Cap Rate
7.91%
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.