59043

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
%
%
%

$68,776

Cash Investment

$7,122

Annual Net Cash Flow

10.4%

Annual Return

Purchase Cost

Purchase Price
$227,320
Buyer's Premium
Purchase Closing Costs
$2,591
Loan Points
$4,546
Loan Closing Costs
$4,815
Total Acquisition Cost
$239,272
Rehab Budget
$56,800
Total Project Cost
$296,072
Rental Loan Funding
$227,296
Total Cash Investment
$68,776

Loan Terms

Rental Loan Amount
$227,296
Annual Loan Payment
$16,479
Debt Coverage Ratio
1.43
Loan Points
$4,546
Loan Closing Costs
$4,815
Up Front Financing Cost
$9,361

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,591
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,591
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)
$1,000
Misc.
Total Loan Closing
$4,815

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,398
Hazard Insurance
%
$1,000
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,899
Net Operating Income
$23,601
Purchase Cap Rate
7.97%
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.