57339

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
%
%
%

$65,005

Cash Investment

$6,772

Annual Net Cash Flow

10.4%

Annual Return

Purchase Cost

Purchase Price
$213,870
Buyer's Premium
Purchase Closing Costs
$2,497
Loan Points
$4,278
Loan Closing Costs
$4,756
Total Acquisition Cost
$225,401
Rehab Budget
$53,500
Total Project Cost
$278,901
Rental Loan Funding
$213,896
Total Cash Investment
$65,005

Loan Terms

Rental Loan Amount
$213,896
Annual Loan Payment
$15,507
Debt Coverage Ratio
1.44
Loan Points
$4,278
Loan Closing Costs
$4,756
Up Front Financing Cost
$9,034

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,497
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,497
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)
$941
Misc.
Total Loan Closing
$4,756

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,780
Hazard Insurance
%
$941
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,221
Net Operating Income
$22,279
Purchase Cap Rate
7.99%
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.