59183

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
%
%
%

$56,804

Cash Investment

$11,031

Annual Net Cash Flow

19.4%

Annual Return

Purchase Cost

Purchase Price
$184,740
Buyer's Premium
Purchase Closing Costs
$2,293
Loan Points
$3,695
Loan Closing Costs
$4,628
Total Acquisition Cost
$195,356
Rehab Budget
$46,200
Total Project Cost
$241,556
Rental Loan Funding
$184,752
Total Cash Investment
$56,804

Loan Terms

Rental Loan Amount
$184,752
Annual Loan Payment
$13,395
Debt Coverage Ratio
1.82
Loan Points
$3,695
Loan Closing Costs
$4,628
Up Front Financing Cost
$8,323

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,293
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,293
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)
$813
Misc.
Total Loan Closing
$4,628

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,762
Hazard Insurance
%
$813
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,075
Net Operating Income
$24,425
Purchase Cap Rate
10.11%
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.