57375

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
%
%
%

$57,533

Cash Investment

$11,166

Annual Net Cash Flow

19.4%

Annual Return

Purchase Cost

Purchase Price
$180,940
Buyer's Premium
Purchase Closing Costs
$4,076
Loan Points
$3,618
Loan Closing Costs
$4,611
Total Acquisition Cost
$193,245
Rehab Budget
$45,200
Total Project Cost
$238,445
Rental Loan Funding
$180,912
Total Cash Investment
$57,533

Loan Terms

Rental Loan Amount
$180,912
Annual Loan Payment
$13,116
Debt Coverage Ratio
1.85
Loan Points
$3,618
Loan Closing Costs
$4,611
Up Front Financing Cost
$8,229

Closing Costs

Deed/Transfer Tax - County
%
$1,809
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,267
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,076
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)
$796
Misc.
Total Loan Closing
$4,611

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,922
Hazard Insurance
%
$796
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,218
Net Operating Income
$24,282
Purchase Cap Rate
10.18%
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.