78167

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
%
%
%

$50,229

Cash Investment

$14,114

Annual Net Cash Flow

28.1%

Annual Return

Purchase Cost
Purchase Price
$160,560
Buyer's Premium
Purchase Closing Costs
$2,365
Loan Points
$3,211
Loan Closing Costs
$4,521
Total Acquisition Cost
$170,657
Rehab Budget
$40,100
Total Project Cost
$210,757
Rental Loan Funding
$160,528
Total Cash Investment
$50,229

Loan Terms
Rental Loan Amount
$160,528
Annual Loan Payment
$11,638
Debt Coverage Ratio
2.21
Loan Points
$3,211
Loan Closing Costs
$4,521
Up Front Financing Cost
$7,732

Closing Costs
Deed/Transfer Tax - County
%
$241
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,124
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,365
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)
$706
Misc.
Total Loan Closing
$4,521

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,541
Hazard Insurance
%
$706
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,748
Net Operating Income
$25,752
Purchase Cap Rate
12.22%
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.