59252

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
%
%
%

$63,128

Cash Investment

$8,966

Annual Net Cash Flow

14.2%

Annual Return

Purchase Cost

Purchase Price
$207,230
Buyer's Premium
Purchase Closing Costs
$2,451
Loan Points
$4,144
Loan Closing Costs
$4,727
Total Acquisition Cost
$218,552
Rehab Budget
$51,800
Total Project Cost
$270,352
Rental Loan Funding
$207,224
Total Cash Investment
$63,128

Loan Terms

Rental Loan Amount
$207,224
Annual Loan Payment
$15,024
Debt Coverage Ratio
1.6
Loan Points
$4,144
Loan Closing Costs
$4,727
Up Front Financing Cost
$8,871

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,451
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,451
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)
$912
Misc.
Total Loan Closing
$4,727

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,098
Hazard Insurance
%
$912
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,510
Net Operating Income
$23,990
Purchase Cap Rate
8.87%
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.