57390

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
%
%
%

$52,726

Cash Investment

$5,568

Annual Net Cash Flow

10.6%

Annual Return

Purchase Cost

Purchase Price
$168,060
Buyer's Premium
Purchase Closing Costs
$2,798
Loan Points
$3,361
Loan Closing Costs
$4,554
Total Acquisition Cost
$178,774
Rehab Budget
$42,000
Total Project Cost
$220,774
Rental Loan Funding
$168,048
Total Cash Investment
$52,726

Loan Terms

Rental Loan Amount
$168,048
Annual Loan Payment
$12,183
Debt Coverage Ratio
1.46
Loan Points
$3,361
Loan Closing Costs
$4,554
Up Front Financing Cost
$7,915

Closing Costs

Deed/Transfer Tax - County
%
$622
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,176
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,798
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)
$739
Misc.
Total Loan Closing
$4,554

Rental Income

Monthly Market Rent
$1,800
Potential Gross Rent
$21,600
Vacancy Factor
%
$1,080
Effective Gross Rent
$20,520
Property Taxes
%
$1,529
Hazard Insurance
%
$739
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,769
Net Operating Income
$17,751
Purchase Cap Rate
8.04%
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.