59295

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
%
%
%

$41,609

Cash Investment

$6,793

Annual Net Cash Flow

16.3%

Annual Return

Purchase Cost

Purchase Price
$128,950
Buyer's Premium
Purchase Closing Costs
$2,418
Loan Points
$2,578
Loan Closing Costs
$4,382
Total Acquisition Cost
$138,329
Rehab Budget
$32,200
Total Project Cost
$170,529
Rental Loan Funding
$128,920
Total Cash Investment
$41,609

Loan Terms

Rental Loan Amount
$128,920
Annual Loan Payment
$9,347
Debt Coverage Ratio
1.73
Loan Points
$2,578
Loan Closing Costs
$4,382
Up Front Financing Cost
$6,961

Closing Costs

Deed/Transfer Tax - County
%
$516
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$903
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,418
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)
$567
Misc.
Total Loan Closing
$4,382

Rental Income

Monthly Market Rent
$1,700
Potential Gross Rent
$20,400
Vacancy Factor
%
$1,020
Effective Gross Rent
$19,380
Property Taxes
%
$2,173
Hazard Insurance
%
$567
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,240
Net Operating Income
$16,140
Purchase Cap Rate
9.46%
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.