59436

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
%
%
%

$41,852

Cash Investment

$15,911

Annual Net Cash Flow

38.0%

Annual Return

Purchase Cost

Purchase Price
$131,620
Buyer's Premium
Purchase Closing Costs
$1,921
Loan Points
$2,632
Loan Closing Costs
$4,394
Total Acquisition Cost
$140,568
Rehab Budget
$32,900
Total Project Cost
$173,468
Rental Loan Funding
$131,616
Total Cash Investment
$41,852

Loan Terms

Rental Loan Amount
$131,616
Annual Loan Payment
$9,542
Debt Coverage Ratio
2.67
Loan Points
$2,632
Loan Closing Costs
$4,394
Up Front Financing Cost
$7,026

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$921
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,921
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)
$579
Misc.
Total Loan Closing
$4,394

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,968
Hazard Insurance
%
$579
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,047
Net Operating Income
$25,453
Purchase Cap Rate
14.67%
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.