64681

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
%
%
%

$49,201

Cash Investment

$6,448

Annual Net Cash Flow

13.1%

Annual Return

Purchase Cost

Purchase Price
$156,920
Buyer's Premium
Purchase Closing Costs
$2,334
Loan Points
$3,138
Loan Closing Costs
$4,505
Total Acquisition Cost
$166,897
Rehab Budget
$39,200
Total Project Cost
$206,097
Rental Loan Funding
$156,896
Total Cash Investment
$49,201

Loan Terms

Rental Loan Amount
$156,896
Annual Loan Payment
$11,375
Debt Coverage Ratio
1.57
Loan Points
$3,138
Loan Closing Costs
$4,505
Up Front Financing Cost
$7,643

Closing Costs

Deed/Transfer Tax - County
%
$235
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,098
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,334
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)
$690
Misc.
Total Loan Closing
$4,505

Rental Income

Monthly Market Rent
$1,800
Potential Gross Rent
$21,600
Vacancy Factor
%
$1,080
Effective Gross Rent
$20,520
Property Taxes
%
$1,506
Hazard Insurance
%
$690
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,697
Net Operating Income
$17,823
Purchase Cap Rate
8.65%
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.