59259

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
%
%
%

$55,141

Cash Investment

$11,573

Annual Net Cash Flow

21.0%

Annual Return

Purchase Cost

Purchase Price
$178,850
Buyer's Premium
Purchase Closing Costs
$2,252
Loan Points
$3,577
Loan Closing Costs
$4,602
Total Acquisition Cost
$189,281
Rehab Budget
$44,700
Total Project Cost
$233,981
Rental Loan Funding
$178,840
Total Cash Investment
$55,141

Loan Terms

Rental Loan Amount
$178,840
Annual Loan Payment
$12,966
Debt Coverage Ratio
1.89
Loan Points
$3,577
Loan Closing Costs
$4,602
Up Front Financing Cost
$8,179

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,252
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,252
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)
$787
Misc.
Total Loan Closing
$4,602

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,674
Hazard Insurance
%
$787
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,961
Net Operating Income
$24,539
Purchase Cap Rate
10.49%
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.