59031

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
%
%
%

$63,987

Cash Investment

$8,686

Annual Net Cash Flow

13.6%

Annual Return

Purchase Cost

Purchase Price
$210,250
Buyer's Premium
Purchase Closing Costs
$2,472
Loan Points
$4,206
Loan Closing Costs
$4,740
Total Acquisition Cost
$221,667
Rehab Budget
$52,600
Total Project Cost
$274,267
Rental Loan Funding
$210,280
Total Cash Investment
$63,987

Loan Terms

Rental Loan Amount
$210,280
Annual Loan Payment
$15,245
Debt Coverage Ratio
1.57
Loan Points
$4,206
Loan Closing Costs
$4,740
Up Front Financing Cost
$8,946

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,472
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,472
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)
$925
Misc.
Total Loan Closing
$4,740

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,143
Hazard Insurance
%
$925
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,568
Net Operating Income
$23,932
Purchase Cap Rate
8.73%
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.