59032

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
%
%
%

$50,517

Cash Investment

$13,083

Annual Net Cash Flow

25.9%

Annual Return

Purchase Cost

Purchase Price
$162,410
Buyer's Premium
Purchase Closing Costs
$2,137
Loan Points
$3,248
Loan Closing Costs
$4,530
Total Acquisition Cost
$172,325
Rehab Budget
$40,600
Total Project Cost
$212,925
Rental Loan Funding
$162,408
Total Cash Investment
$50,517

Loan Terms

Rental Loan Amount
$162,408
Annual Loan Payment
$11,775
Debt Coverage Ratio
2.11
Loan Points
$3,248
Loan Closing Costs
$4,530
Up Front Financing Cost
$7,778

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,137
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,137
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)
$715
Misc.
Total Loan Closing
$4,530

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,428
Hazard Insurance
%
$715
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,643
Net Operating Income
$24,857
Purchase Cap Rate
11.67%
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.