78171

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
%
%
%

$62,668

Cash Investment

$10,311

Annual Net Cash Flow

16.5%

Annual Return

Purchase Cost
Purchase Price
$204,170
Buyer's Premium
Purchase Closing Costs
$2,838
Loan Points
$4,083
Loan Closing Costs
$4,713
Total Acquisition Cost
$215,804
Rehab Budget
$51,000
Total Project Cost
$266,804
Rental Loan Funding
$204,136
Total Cash Investment
$62,668

Loan Terms
Rental Loan Amount
$204,136
Annual Loan Payment
$14,800
Debt Coverage Ratio
1.7
Loan Points
$4,083
Loan Closing Costs
$4,713
Up Front Financing Cost
$8,796

Closing Costs
Deed/Transfer Tax - County
%
$408
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,429
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,838
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)
$898
Misc.
Total Loan Closing
$4,713

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,991
Hazard Insurance
%
$898
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,389
Net Operating Income
$25,111
Purchase Cap Rate
9.41%
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.