59310

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
%
%
%

$42,176

Cash Investment

$15,805

Annual Net Cash Flow

37.5%

Annual Return

Purchase Cost
Purchase Price
$132,760
Buyer's Premium
Purchase Closing Costs
$1,929
Loan Points
$2,655
Loan Closing Costs
$4,399
Total Acquisition Cost
$141,744
Rehab Budget
$33,200
Total Project Cost
$174,944
Rental Loan Funding
$132,768
Total Cash Investment
$42,176

Loan Terms
Rental Loan Amount
$132,768
Annual Loan Payment
$9,626
Debt Coverage Ratio
2.64
Loan Points
$2,655
Loan Closing Costs
$4,399
Up Front Financing Cost
$7,055

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$929
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,929
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)
$584
Misc.
Total Loan Closing
$4,399

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,985
Hazard Insurance
%
$584
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,069
Net Operating Income
$25,431
Purchase Cap Rate
14.54%
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.