64684

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
%
%
%

$30,724

Cash Investment

$19,068

Annual Net Cash Flow

62.1%

Annual Return

Purchase Cost

Purchase Price
$91,780
Buyer's Premium
Purchase Closing Costs
$1,734
Loan Points
$1,835
Loan Closing Costs
$4,219
Total Acquisition Cost
$99,568
Rehab Budget
$22,900
Total Project Cost
$122,468
Rental Loan Funding
$91,744
Total Cash Investment
$30,724

Loan Terms

Rental Loan Amount
$91,744
Annual Loan Payment
$6,651
Debt Coverage Ratio
3.87
Loan Points
$1,835
Loan Closing Costs
$4,219
Up Front Financing Cost
$6,054

Closing Costs

Deed/Transfer Tax - County
%
$92
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$642
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,734
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)
$404
Misc.
Total Loan Closing
$4,219

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,877
Hazard Insurance
%
$404
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,781
Net Operating Income
$25,719
Purchase Cap Rate
21.00%
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.