59090

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
%
%
%

$38,772

Cash Investment

$4,377

Annual Net Cash Flow

11.3%

Annual Return

Purchase Cost

Purchase Price
$120,640
Buyer's Premium
Purchase Closing Costs
$1,844
Loan Points
$2,413
Loan Closing Costs
$4,346
Total Acquisition Cost
$129,244
Rehab Budget
$30,200
Total Project Cost
$159,444
Rental Loan Funding
$120,672
Total Cash Investment
$38,772

Loan Terms

Rental Loan Amount
$120,672
Annual Loan Payment
$8,749
Debt Coverage Ratio
1.5
Loan Points
$2,413
Loan Closing Costs
$4,346
Up Front Financing Cost
$6,759

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$844
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,844
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)
$531
Misc.
Total Loan Closing
$4,346

Rental Income

Monthly Market Rent
$1,400
Potential Gross Rent
$16,800
Vacancy Factor
%
$840
Effective Gross Rent
$15,960
Property Taxes
%
$1,804
Hazard Insurance
%
$531
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,834
Net Operating Income
$13,126
Purchase Cap Rate
8.23%
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.