59437

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
%
%
%

$41,149

Cash Investment

$16,141

Annual Net Cash Flow

39.2%

Annual Return

Purchase Cost

Purchase Price
$129,100
Buyer's Premium
Purchase Closing Costs
$1,904
Loan Points
$2,582
Loan Closing Costs
$4,383
Total Acquisition Cost
$137,969
Rehab Budget
$32,300
Total Project Cost
$170,269
Rental Loan Funding
$129,120
Total Cash Investment
$41,149

Loan Terms

Rental Loan Amount
$129,120
Annual Loan Payment
$9,361
Debt Coverage Ratio
2.72
Loan Points
$2,582
Loan Closing Costs
$4,383
Up Front Financing Cost
$6,965

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$904
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,904
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)
$568
Misc.
Total Loan Closing
$4,383

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,930
Hazard Insurance
%
$568
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,998
Net Operating Income
$25,502
Purchase Cap Rate
14.98%
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.