59435

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
%
%
%

$58,026

Cash Investment

$10,632

Annual Net Cash Flow

18.3%

Annual Return

Purchase Cost
Purchase Price
$189,070
Buyer's Premium
Purchase Closing Costs
$2,323
Loan Points
$3,782
Loan Closing Costs
$4,647
Total Acquisition Cost
$199,822
Rehab Budget
$47,300
Total Project Cost
$247,122
Rental Loan Funding
$189,096
Total Cash Investment
$58,026

Loan Terms
Rental Loan Amount
$189,096
Annual Loan Payment
$13,709
Debt Coverage Ratio
1.78
Loan Points
$3,782
Loan Closing Costs
$4,647
Up Front Financing Cost
$8,429

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,323
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,323
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)
$832
Misc.
Total Loan Closing
$4,647

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,827
Hazard Insurance
%
$832
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,159
Net Operating Income
$24,341
Purchase Cap Rate
9.85%
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.