59459

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
%
%
%

$52,858

Cash Investment

$12,319

Annual Net Cash Flow

23.3%

Annual Return

Purchase Cost

Purchase Price
$170,710
Buyer's Premium
Purchase Closing Costs
$2,195
Loan Points
$3,415
Loan Closing Costs
$4,566
Total Acquisition Cost
$180,886
Rehab Budget
$42,700
Total Project Cost
$223,586
Rental Loan Funding
$170,728
Total Cash Investment
$52,858

Loan Terms

Rental Loan Amount
$170,728
Annual Loan Payment
$12,378
Debt Coverage Ratio
2
Loan Points
$3,415
Loan Closing Costs
$4,566
Up Front Financing Cost
$7,981

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,195
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,195
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)
$751
Misc.
Total Loan Closing
$4,566

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,552
Hazard Insurance
%
$751
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,803
Net Operating Income
$24,697
Purchase Cap Rate
11.05%
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.