67968

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
%
%
%

$57,120

Cash Investment

$4,458

Annual Net Cash Flow

7.8%

Annual Return

Purchase Cost

Purchase Price
$179,470
Buyer's Premium
Purchase Closing Costs
$4,051
Loan Points
$3,590
Loan Closing Costs
$4,605
Total Acquisition Cost
$191,716
Rehab Budget
$44,900
Total Project Cost
$236,616
Rental Loan Funding
$179,496
Total Cash Investment
$57,120

Loan Terms

Rental Loan Amount
$179,496
Annual Loan Payment
$13,013
Debt Coverage Ratio
1.34
Loan Points
$3,590
Loan Closing Costs
$4,605
Up Front Financing Cost
$8,195

Closing Costs

Deed/Transfer Tax - County
%
$1,795
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,256
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,051
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)
$790
Misc.
Total Loan Closing
$4,605

Rental Income

Monthly Market Rent
$1,900
Potential Gross Rent
$22,800
Vacancy Factor
%
$1,140
Effective Gross Rent
$21,660
Property Taxes
%
$2,898
Hazard Insurance
%
$790
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,188
Net Operating Income
$17,472
Purchase Cap Rate
7.38%
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.