60686

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
%
%
%

$37,428

Cash Investment

$16,758

Annual Net Cash Flow

44.8%

Annual Return

Purchase Cost

Purchase Price
$115,460
Buyer's Premium
Purchase Closing Costs
$1,924
Loan Points
$2,310
Loan Closing Costs
$4,323
Total Acquisition Cost
$124,016
Rehab Budget
$28,900
Total Project Cost
$152,916
Rental Loan Funding
$115,488
Total Cash Investment
$37,428

Loan Terms

Rental Loan Amount
$115,488
Annual Loan Payment
$8,373
Debt Coverage Ratio
3
Loan Points
$2,310
Loan Closing Costs
$4,323
Up Front Financing Cost
$6,633

Closing Costs

Deed/Transfer Tax - County
%
$115
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$808
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,924
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)
$508
Misc.
Total Loan Closing
$4,323

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,361
Hazard Insurance
%
$508
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,369
Net Operating Income
$25,131
Purchase Cap Rate
16.43%
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.