59037

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
%
%
%

$47,509

Cash Investment

$2,664

Annual Net Cash Flow

5.6%

Annual Return

Purchase Cost

Purchase Price
$151,750
Buyer's Premium
Purchase Closing Costs
$2,062
Loan Points
$3,034
Loan Closing Costs
$4,483
Total Acquisition Cost
$161,329
Rehab Budget
$37,900
Total Project Cost
$199,229
Rental Loan Funding
$151,720
Total Cash Investment
$47,509

Loan Terms

Rental Loan Amount
$151,720
Annual Loan Payment
$11,000
Debt Coverage Ratio
1.24
Loan Points
$3,034
Loan Closing Costs
$4,483
Up Front Financing Cost
$7,517

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,062
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,062
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)
$668
Misc.
Total Loan Closing
$4,483

Rental Income

Monthly Market Rent
$1,500
Potential Gross Rent
$18,000
Vacancy Factor
%
$900
Effective Gross Rent
$17,100
Property Taxes
%
$2,269
Hazard Insurance
%
$668
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,436
Net Operating Income
$13,664
Purchase Cap Rate
6.86%
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.