59312

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
%
%
%

$47,689

Cash Investment

$14,006

Annual Net Cash Flow

29.4%

Annual Return

Purchase Cost
Purchase Price
$152,350
Buyer's Premium
Purchase Closing Costs
$2,066
Loan Points
$3,047
Loan Closing Costs
$4,485
Total Acquisition Cost
$161,949
Rehab Budget
$38,100
Total Project Cost
$200,049
Rental Loan Funding
$152,360
Total Cash Investment
$47,689

Loan Terms
Rental Loan Amount
$152,360
Annual Loan Payment
$11,046
Debt Coverage Ratio
2.27
Loan Points
$3,047
Loan Closing Costs
$4,485
Up Front Financing Cost
$7,533

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,066
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,066
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)
$670
Misc.
Total Loan Closing
$4,485

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,278
Hazard Insurance
%
$670
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,448
Net Operating Income
$25,052
Purchase Cap Rate
12.52%
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.