59453

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
%
%
%

$40,188

Cash Investment

$16,454

Annual Net Cash Flow

40.9%

Annual Return

Purchase Cost

Purchase Price
$125,730
Buyer's Premium
Purchase Closing Costs
$1,880
Loan Points
$2,514
Loan Closing Costs
$4,368
Total Acquisition Cost
$134,492
Rehab Budget
$31,400
Total Project Cost
$165,892
Rental Loan Funding
$125,704
Total Cash Investment
$40,188

Loan Terms

Rental Loan Amount
$125,704
Annual Loan Payment
$9,114
Debt Coverage Ratio
2.81
Loan Points
$2,514
Loan Closing Costs
$4,368
Up Front Financing Cost
$6,882

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$880
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,880
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)
$553
Misc.
Total Loan Closing
$4,368

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,880
Hazard Insurance
%
$553
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,933
Net Operating Income
$25,567
Purchase Cap Rate
15.41%
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.