77383

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
%
%
%

$42,633

Cash Investment

$14,662

Annual Net Cash Flow

34.4%

Annual Return

Purchase Cost

Purchase Price
$134,390
Buyer's Premium
Purchase Closing Costs
$1,941
Loan Points
$2,688
Loan Closing Costs
$4,406
Total Acquisition Cost
$143,425
Rehab Budget
$33,600
Total Project Cost
$177,025
Rental Loan Funding
$134,392
Total Cash Investment
$42,633

Loan Terms

Rental Loan Amount
$134,392
Annual Loan Payment
$9,743
Debt Coverage Ratio
2.5
Loan Points
$2,688
Loan Closing Costs
$4,406
Up Front Financing Cost
$7,094

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$941
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,941
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)
$591
Misc.
Total Loan Closing
$4,406

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,004
Hazard Insurance
%
$591
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,095
Net Operating Income
$24,405
Purchase Cap Rate
13.79%
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.