64943

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
%
%
%

$51,552

Cash Investment

$8,184

Annual Net Cash Flow

15.9%

Annual Return

Purchase Cost

Purchase Price
$166,110
Buyer's Premium
Purchase Closing Costs
$2,163
Loan Points
$3,322
Loan Closing Costs
$4,546
Total Acquisition Cost
$176,140
Rehab Budget
$41,500
Total Project Cost
$217,640
Rental Loan Funding
$166,088
Total Cash Investment
$51,552

Loan Terms

Rental Loan Amount
$166,088
Annual Loan Payment
$12,041
Debt Coverage Ratio
1.68
Loan Points
$3,322
Loan Closing Costs
$4,546
Up Front Financing Cost
$7,868

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,163
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,163
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)
$731
Misc.
Total Loan Closing
$4,546

Rental Income

Monthly Market Rent
$2,100
Potential Gross Rent
$25,200
Vacancy Factor
%
$1,260
Effective Gross Rent
$23,940
Property Taxes
%
$2,483
Hazard Insurance
%
$731
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,714
Net Operating Income
$20,226
Purchase Cap Rate
9.29%
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.