59304

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
%
%
%

$47,822

Cash Investment

$13,962

Annual Net Cash Flow

29.2%

Annual Return

Purchase Cost
Purchase Price
$152,840
Buyer's Premium
Purchase Closing Costs
$2,070
Loan Points
$3,057
Loan Closing Costs
$4,487
Total Acquisition Cost
$162,454
Rehab Budget
$38,200
Total Project Cost
$200,654
Rental Loan Funding
$152,832
Total Cash Investment
$47,822

Loan Terms
Rental Loan Amount
$152,832
Annual Loan Payment
$11,080
Debt Coverage Ratio
2.26
Loan Points
$3,057
Loan Closing Costs
$4,487
Up Front Financing Cost
$7,544

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,070
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,070
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)
$672
Misc.
Total Loan Closing
$4,487

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,285
Hazard Insurance
%
$672
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,457
Net Operating Income
$25,043
Purchase Cap Rate
12.48%
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.