60685

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
%
%
%

$40,934

Cash Investment

$7,009

Annual Net Cash Flow

17.1%

Annual Return

Purchase Cost

Purchase Price
$126,590
Buyer's Premium
Purchase Closing Costs
$2,392
Loan Points
$2,531
Loan Closing Costs
$4,372
Total Acquisition Cost
$135,886
Rehab Budget
$31,600
Total Project Cost
$167,486
Rental Loan Funding
$126,552
Total Cash Investment
$40,934

Loan Terms

Rental Loan Amount
$126,552
Annual Loan Payment
$9,175
Debt Coverage Ratio
1.76
Loan Points
$2,531
Loan Closing Costs
$4,372
Up Front Financing Cost
$6,903

Closing Costs

Deed/Transfer Tax - County
%
$506
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$886
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,392
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)
$557
Misc.
Total Loan Closing
$4,372

Rental Income

Monthly Market Rent
$1,700
Potential Gross Rent
$20,400
Vacancy Factor
%
$1,020
Effective Gross Rent
$19,380
Property Taxes
%
$2,139
Hazard Insurance
%
$557
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,196
Net Operating Income
$16,184
Purchase Cap Rate
9.66%
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.