62436

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
%
%
%

$52,609

Cash Investment

$12,738

Annual Net Cash Flow

24.2%

Annual Return

Purchase Cost
Purchase Price
$164,020
Buyer's Premium
Purchase Closing Costs
$3,788
Loan Points
$3,280
Loan Closing Costs
$4,537
Total Acquisition Cost
$175,625
Rehab Budget
$41,000
Total Project Cost
$216,625
Rental Loan Funding
$164,016
Total Cash Investment
$52,609

Loan Terms
Rental Loan Amount
$164,016
Annual Loan Payment
$11,891
Debt Coverage Ratio
2.07
Loan Points
$3,280
Loan Closing Costs
$4,537
Up Front Financing Cost
$7,817

Closing Costs
Deed/Transfer Tax - County
%
$1,640
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,148
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,788
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)
$722
Misc.
Total Loan Closing
$4,537

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,649
Hazard Insurance
%
$722
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,871
Net Operating Income
$24,629
Purchase Cap Rate
11.37%
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.