59461

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
%
%
%

$36,310

Cash Investment

$18,375

Annual Net Cash Flow

50.6%

Annual Return

Purchase Cost

Purchase Price
$111,360
Buyer's Premium
Purchase Closing Costs
$1,947
Loan Points
$2,227
Loan Closing Costs
$4,305
Total Acquisition Cost
$119,838
Rehab Budget
$27,800
Total Project Cost
$147,638
Rental Loan Funding
$111,328
Total Cash Investment
$36,310

Loan Terms

Rental Loan Amount
$111,328
Annual Loan Payment
$8,071
Debt Coverage Ratio
3.28
Loan Points
$2,227
Loan Closing Costs
$4,305
Up Front Financing Cost
$6,532

Closing Costs

Deed/Transfer Tax - County
%
$167
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$780
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,947
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)
$490
Misc.
Total Loan Closing
$4,305

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,063
Hazard Insurance
%
$490
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,053
Net Operating Income
$26,447
Purchase Cap Rate
17.91%
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.