59467

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
%
%
%

$66,838

Cash Investment

$7,755

Annual Net Cash Flow

11.6%

Annual Return

Purchase Cost

Purchase Price
$220,410
Buyer's Premium
Purchase Closing Costs
$2,543
Loan Points
$4,408
Loan Closing Costs
$4,785
Total Acquisition Cost
$232,146
Rehab Budget
$55,100
Total Project Cost
$287,246
Rental Loan Funding
$220,408
Total Cash Investment
$66,838

Loan Terms

Rental Loan Amount
$220,408
Annual Loan Payment
$15,980
Debt Coverage Ratio
1.49
Loan Points
$4,408
Loan Closing Costs
$4,785
Up Front Financing Cost
$9,193

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,543
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,543
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)
$970
Misc.
Total Loan Closing
$4,785

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,295
Hazard Insurance
%
$970
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,765
Net Operating Income
$23,735
Purchase Cap Rate
8.26%
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.