59452

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
%
%
%

$56,958

Cash Investment

$10,980

Annual Net Cash Flow

19.3%

Annual Return

Purchase Cost

Purchase Price
$185,320
Buyer's Premium
Purchase Closing Costs
$2,297
Loan Points
$3,706
Loan Closing Costs
$4,630
Total Acquisition Cost
$195,954
Rehab Budget
$46,300
Total Project Cost
$242,254
Rental Loan Funding
$185,296
Total Cash Investment
$56,958

Loan Terms

Rental Loan Amount
$185,296
Annual Loan Payment
$13,434
Debt Coverage Ratio
1.82
Loan Points
$3,706
Loan Closing Costs
$4,630
Up Front Financing Cost
$8,336

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,297
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,297
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)
$815
Misc.
Total Loan Closing
$4,630

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,771
Hazard Insurance
%
$815
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,086
Net Operating Income
$24,414
Purchase Cap Rate
10.08%
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.