64970

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
%
%
%

$51,994

Cash Investment

$12,601

Annual Net Cash Flow

24.2%

Annual Return

Purchase Cost

Purchase Price
$167,670
Buyer's Premium
Purchase Closing Costs
$2,174
Loan Points
$3,353
Loan Closing Costs
$4,553
Total Acquisition Cost
$177,750
Rehab Budget
$41,900
Total Project Cost
$219,650
Rental Loan Funding
$167,656
Total Cash Investment
$51,994

Loan Terms

Rental Loan Amount
$167,656
Annual Loan Payment
$12,155
Debt Coverage Ratio
2.04
Loan Points
$3,353
Loan Closing Costs
$4,553
Up Front Financing Cost
$7,906

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,174
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,174
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)
$738
Misc.
Total Loan Closing
$4,553

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,507
Hazard Insurance
%
$738
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,744
Net Operating Income
$24,756
Purchase Cap Rate
11.27%
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.