59253

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
%
%
%

$46,483

Cash Investment

$14,399

Annual Net Cash Flow

31.0%

Annual Return

Purchase Cost

Purchase Price
$148,090
Buyer's Premium
Purchase Closing Costs
$2,037
Loan Points
$2,961
Loan Closing Costs
$4,467
Total Acquisition Cost
$157,555
Rehab Budget
$37,000
Total Project Cost
$194,555
Rental Loan Funding
$148,072
Total Cash Investment
$46,483

Loan Terms

Rental Loan Amount
$148,072
Annual Loan Payment
$10,735
Debt Coverage Ratio
2.34
Loan Points
$2,961
Loan Closing Costs
$4,467
Up Front Financing Cost
$7,428

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,037
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,037
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)
$652
Misc.
Total Loan Closing
$4,467

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,214
Hazard Insurance
%
$652
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,366
Net Operating Income
$25,134
Purchase Cap Rate
12.92%
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.