59306

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
%
%
%

$50,822

Cash Investment

$12,983

Annual Net Cash Flow

25.5%

Annual Return

Purchase Cost

Purchase Price
$163,470
Buyer's Premium
Purchase Closing Costs
$2,144
Loan Points
$3,270
Loan Closing Costs
$4,534
Total Acquisition Cost
$173,418
Rehab Budget
$40,900
Total Project Cost
$214,318
Rental Loan Funding
$163,496
Total Cash Investment
$50,822

Loan Terms

Rental Loan Amount
$163,496
Annual Loan Payment
$11,853
Debt Coverage Ratio
2.1
Loan Points
$3,270
Loan Closing Costs
$4,534
Up Front Financing Cost
$7,804

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,144
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,144
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)
$719
Misc.
Total Loan Closing
$4,534

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,444
Hazard Insurance
%
$719
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,663
Net Operating Income
$24,837
Purchase Cap Rate
11.59%
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.