59131

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
%
%
%

$48,677

Cash Investment

$13,684

Annual Net Cash Flow

28.1%

Annual Return

Purchase Cost

Purchase Price
$155,840
Buyer's Premium
Purchase Closing Costs
$2,091
Loan Points
$3,117
Loan Closing Costs
$4,501
Total Acquisition Cost
$165,549
Rehab Budget
$39,000
Total Project Cost
$204,549
Rental Loan Funding
$155,872
Total Cash Investment
$48,677

Loan Terms

Rental Loan Amount
$155,872
Annual Loan Payment
$11,301
Debt Coverage Ratio
2.21
Loan Points
$3,117
Loan Closing Costs
$4,501
Up Front Financing Cost
$7,618

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,091
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,091
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)
$686
Misc.
Total Loan Closing
$4,501

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,330
Hazard Insurance
%
$686
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,516
Net Operating Income
$24,984
Purchase Cap Rate
12.21%
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.