70810

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
%
%
%

$64,589

Cash Investment

$9,734

Annual Net Cash Flow

15.1%

Annual Return

Purchase Cost

Purchase Price
$211,310
Buyer's Premium
Purchase Closing Costs
$2,796
Loan Points
$4,226
Loan Closing Costs
$4,745
Total Acquisition Cost
$223,077
Rehab Budget
$52,800
Total Project Cost
$275,877
Rental Loan Funding
$211,288
Total Cash Investment
$64,589

Loan Terms

Rental Loan Amount
$211,288
Annual Loan Payment
$15,318
Debt Coverage Ratio
1.64
Loan Points
$4,226
Loan Closing Costs
$4,745
Up Front Financing Cost
$8,971

Closing Costs

Deed/Transfer Tax - County
%
$317
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,479
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,796
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)
$930
Misc.
Total Loan Closing
$4,745

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,018
Hazard Insurance
%
$930
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,448
Net Operating Income
$25,052
Purchase Cap Rate
9.08%
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.