60528

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
%
%
%

$62,923

Cash Investment

$8,118

Annual Net Cash Flow

12.9%

Annual Return

Purchase Cost

Purchase Price
$205,180
Buyer's Premium
Purchase Closing Costs
$2,806
Loan Points
$4,104
Loan Closing Costs
$4,718
Total Acquisition Cost
$216,807
Rehab Budget
$51,300
Total Project Cost
$268,107
Rental Loan Funding
$205,184
Total Cash Investment
$62,923

Loan Terms

Rental Loan Amount
$205,184
Annual Loan Payment
$14,876
Debt Coverage Ratio
1.55
Loan Points
$4,104
Loan Closing Costs
$4,718
Up Front Financing Cost
$8,821

Closing Costs

Deed/Transfer Tax - County
%
$369
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,436
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,806
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)
$903
Misc.
Total Loan Closing
$4,718

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,104
Hazard Insurance
%
$903
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,506
Net Operating Income
$22,994
Purchase Cap Rate
8.58%
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.