59300

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
%
%
%

$44,857

Cash Investment

$15,921

Annual Net Cash Flow

35.5%

Annual Return

Purchase Cost
Purchase Price
$140,460
Buyer's Premium
Purchase Closing Costs
$2,503
Loan Points
$2,809
Loan Closing Costs
$4,433
Total Acquisition Cost
$150,205
Rehab Budget
$35,100
Total Project Cost
$185,305
Rental Loan Funding
$140,448
Total Cash Investment
$44,857

Loan Terms
Rental Loan Amount
$140,448
Annual Loan Payment
$10,182
Debt Coverage Ratio
2.56
Loan Points
$2,809
Loan Closing Costs
$4,433
Up Front Financing Cost
$7,242

Closing Costs
Deed/Transfer Tax - County
%
$520
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$983
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,503
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)
$618
Misc.
Total Loan Closing
$4,433

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,278
Hazard Insurance
%
$618
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,396
Net Operating Income
$26,104
Purchase Cap Rate
14.09%
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.