59026

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
%
%
%

$27,928

Cash Investment

$12,475

Annual Net Cash Flow

44.7%

Annual Return

Purchase Cost

Purchase Price
$82,170
Buyer's Premium
Purchase Closing Costs
$1,575
Loan Points
$1,643
Loan Closing Costs
$4,177
Total Acquisition Cost
$89,564
Rehab Budget
$20,500
Total Project Cost
$110,064
Rental Loan Funding
$82,136
Total Cash Investment
$27,928

Loan Terms

Rental Loan Amount
$82,136
Annual Loan Payment
$5,955
Debt Coverage Ratio
3.09
Loan Points
$1,643
Loan Closing Costs
$4,177
Up Front Financing Cost
$5,819

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$575
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,575
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)
$362
Misc.
Total Loan Closing
$4,177

Rental Income

Monthly Market Rent
$1,800
Potential Gross Rent
$21,600
Vacancy Factor
%
$1,080
Effective Gross Rent
$20,520
Property Taxes
%
$1,228
Hazard Insurance
%
$362
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,090
Net Operating Income
$18,430
Purchase Cap Rate
16.74%
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.