60526

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
%
%
%

$52,564

Cash Investment

$13,409

Annual Net Cash Flow

25.5%

Annual Return

Purchase Cost
Purchase Price
$168,780
Buyer's Premium
Purchase Closing Costs
$2,435
Loan Points
$3,376
Loan Closing Costs
$4,558
Total Acquisition Cost
$179,148
Rehab Budget
$42,200
Total Project Cost
$221,348
Rental Loan Funding
$168,784
Total Cash Investment
$52,564

Loan Terms
Rental Loan Amount
$168,784
Annual Loan Payment
$12,237
Debt Coverage Ratio
2.1
Loan Points
$3,376
Loan Closing Costs
$4,558
Up Front Financing Cost
$7,933

Closing Costs
Deed/Transfer Tax - County
%
$253
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,181
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,435
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)
$743
Misc.
Total Loan Closing
$4,558

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,612
Hazard Insurance
%
$743
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,854
Net Operating Income
$25,646
Purchase Cap Rate
11.59%
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.