59398

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
%
%
%

$56,705

Cash Investment

$11,063

Annual Net Cash Flow

19.5%

Annual Return

Purchase Cost

Purchase Price
$184,400
Buyer's Premium
Purchase Closing Costs
$2,291
Loan Points
$3,688
Loan Closing Costs
$4,626
Total Acquisition Cost
$195,005
Rehab Budget
$46,100
Total Project Cost
$241,105
Rental Loan Funding
$184,400
Total Cash Investment
$56,705

Loan Terms

Rental Loan Amount
$184,400
Annual Loan Payment
$13,369
Debt Coverage Ratio
1.83
Loan Points
$3,688
Loan Closing Costs
$4,626
Up Front Financing Cost
$8,314

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,291
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,291
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)
$811
Misc.
Total Loan Closing
$4,626

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,757
Hazard Insurance
%
$811
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,068
Net Operating Income
$24,432
Purchase Cap Rate
10.13%
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.