59316

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
%
%
%

$54,217

Cash Investment

$11,875

Annual Net Cash Flow

21.9%

Annual Return

Purchase Cost

Purchase Price
$175,550
Buyer's Premium
Purchase Closing Costs
$2,229
Loan Points
$3,511
Loan Closing Costs
$4,587
Total Acquisition Cost
$185,877
Rehab Budget
$43,900
Total Project Cost
$229,777
Rental Loan Funding
$175,560
Total Cash Investment
$54,217

Loan Terms

Rental Loan Amount
$175,560
Annual Loan Payment
$12,728
Debt Coverage Ratio
1.93
Loan Points
$3,511
Loan Closing Costs
$4,587
Up Front Financing Cost
$8,099

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,229
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,229
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)
$772
Misc.
Total Loan Closing
$4,587

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,624
Hazard Insurance
%
$772
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,897
Net Operating Income
$24,603
Purchase Cap Rate
10.71%
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.