59019

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
%
%
%

$65,057

Cash Investment

$8,336

Annual Net Cash Flow

12.8%

Annual Return

Purchase Cost
Purchase Price
$214,100
Buyer's Premium
Purchase Closing Costs
$2,499
Loan Points
$4,282
Loan Closing Costs
$4,757
Total Acquisition Cost
$225,637
Rehab Budget
$53,500
Total Project Cost
$279,137
Rental Loan Funding
$214,080
Total Cash Investment
$65,057

Loan Terms
Rental Loan Amount
$214,080
Annual Loan Payment
$15,521
Debt Coverage Ratio
1.54
Loan Points
$4,282
Loan Closing Costs
$4,757
Up Front Financing Cost
$9,039

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,499
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,499
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)
$942
Misc.
Total Loan Closing
$4,757

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,201
Hazard Insurance
%
$942
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,643
Net Operating Income
$23,857
Purchase Cap Rate
8.55%
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.