59314

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
%
%
%

$39,272

Cash Investment

$16,753

Annual Net Cash Flow

42.7%

Annual Return

Purchase Cost

Purchase Price
$122,460
Buyer's Premium
Purchase Closing Costs
$1,857
Loan Points
$2,449
Loan Closing Costs
$4,354
Total Acquisition Cost
$131,120
Rehab Budget
$30,600
Total Project Cost
$161,720
Rental Loan Funding
$122,448
Total Cash Investment
$39,272

Loan Terms

Rental Loan Amount
$122,448
Annual Loan Payment
$8,877
Debt Coverage Ratio
2.89
Loan Points
$2,449
Loan Closing Costs
$4,354
Up Front Financing Cost
$6,803

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$857
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,857
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)
$539
Misc.
Total Loan Closing
$4,354

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,831
Hazard Insurance
%
$539
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,870
Net Operating Income
$25,630
Purchase Cap Rate
15.85%
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.