60527

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
%
%
%

$48,997

Cash Investment

$13,479

Annual Net Cash Flow

27.5%

Annual Return

Purchase Cost

Purchase Price
$154,810
Buyer's Premium
Purchase Closing Costs
$2,703
Loan Points
$3,096
Loan Closing Costs
$4,496
Total Acquisition Cost
$165,105
Rehab Budget
$38,700
Total Project Cost
$203,805
Rental Loan Funding
$154,808
Total Cash Investment
$48,997

Loan Terms

Rental Loan Amount
$154,808
Annual Loan Payment
$11,224
Debt Coverage Ratio
2.2
Loan Points
$3,096
Loan Closing Costs
$4,496
Up Front Financing Cost
$7,592

Closing Costs

Deed/Transfer Tax - County
%
$619
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,084
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,703
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)
$681
Misc.
Total Loan Closing
$4,496

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,616
Hazard Insurance
%
$681
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,797
Net Operating Income
$24,703
Purchase Cap Rate
12.12%
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.