59290

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
%
%
%

$34,418

Cash Investment

$18,614

Annual Net Cash Flow

54.1%

Annual Return

Purchase Cost
Purchase Price
$102,610
Buyer's Premium
Purchase Closing Costs
$1,718
Loan Points
$2,053
Loan Closing Costs
$4,985
Total Acquisition Cost
$111,366
Rehab Budget
$25,700
Total Project Cost
$137,066
Rental Loan Funding
$102,648
Total Cash Investment
$34,418

Loan Terms
Rental Loan Amount
$102,648
Annual Loan Payment
$7,442
Debt Coverage Ratio
3.5
Loan Points
$2,053
Loan Closing Costs
$4,985
Up Front Financing Cost
$7,038

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$718
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,718
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)
$1,170
Misc.
Total Loan Closing
$4,985

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$775
Hazard Insurance
%
$1,170
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,444
Net Operating Income
$26,056
Purchase Cap Rate
19.01%
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.