71018

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
%
%
%

$59,561

Cash Investment

$11,771

Annual Net Cash Flow

19.8%

Annual Return

Purchase Cost
Purchase Price
$192,270
Buyer's Premium
Purchase Closing Costs
$2,980
Loan Points
$3,846
Loan Closing Costs
$4,661
Total Acquisition Cost
$203,757
Rehab Budget
$48,100
Total Project Cost
$251,857
Rental Loan Funding
$192,296
Total Cash Investment
$59,561

Loan Terms
Rental Loan Amount
$192,296
Annual Loan Payment
$13,941
Debt Coverage Ratio
1.84
Loan Points
$3,846
Loan Closing Costs
$4,661
Up Front Financing Cost
$8,507

Closing Costs
Deed/Transfer Tax - County
%
$634
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,346
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,980
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)
$846
Misc.
Total Loan Closing
$4,661

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,442
Hazard Insurance
%
$846
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,788
Net Operating Income
$25,712
Purchase Cap Rate
10.21%
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.