59091

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
%
%
%

$63,105

Cash Investment

$8,974

Annual Net Cash Flow

14.2%

Annual Return

Purchase Cost

Purchase Price
$207,130
Buyer's Premium
Purchase Closing Costs
$2,450
Loan Points
$4,143
Loan Closing Costs
$4,726
Total Acquisition Cost
$218,449
Rehab Budget
$51,800
Total Project Cost
$270,249
Rental Loan Funding
$207,144
Total Cash Investment
$63,105

Loan Terms

Rental Loan Amount
$207,144
Annual Loan Payment
$15,018
Debt Coverage Ratio
1.6
Loan Points
$4,143
Loan Closing Costs
$4,726
Up Front Financing Cost
$8,869

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,450
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,450
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)
$911
Misc.
Total Loan Closing
$4,726

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,097
Hazard Insurance
%
$911
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,508
Net Operating Income
$23,992
Purchase Cap Rate
8.88%
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.