59042

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
%
%
%

$48,414

Cash Investment

$13,768

Annual Net Cash Flow

28.4%

Annual Return

Purchase Cost

Purchase Price
$154,970
Buyer's Premium
Purchase Closing Costs
$2,085
Loan Points
$3,099
Loan Closing Costs
$4,497
Total Acquisition Cost
$164,650
Rehab Budget
$38,700
Total Project Cost
$203,350
Rental Loan Funding
$154,936
Total Cash Investment
$48,414

Loan Terms

Rental Loan Amount
$154,936
Annual Loan Payment
$11,233
Debt Coverage Ratio
2.23
Loan Points
$3,099
Loan Closing Costs
$4,497
Up Front Financing Cost
$7,596

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,085
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,085
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)
$682
Misc.
Total Loan Closing
$4,497

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,317
Hazard Insurance
%
$682
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,499
Net Operating Income
$25,001
Purchase Cap Rate
12.29%
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.