57825

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
%
%
%

$58,580

Cash Investment

$2,471

Annual Net Cash Flow

4.2%

Annual Return

Purchase Cost

Purchase Price
$191,030
Buyer's Premium
Purchase Closing Costs
$2,337
Loan Points
$3,821
Loan Closing Costs
$4,656
Total Acquisition Cost
$201,844
Rehab Budget
$47,800
Total Project Cost
$249,644
Rental Loan Funding
$191,064
Total Cash Investment
$58,580

Loan Terms

Rental Loan Amount
$191,064
Annual Loan Payment
$13,852
Debt Coverage Ratio
1.18
Loan Points
$3,821
Loan Closing Costs
$4,656
Up Front Financing Cost
$8,477

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,337
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,337
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)
$841
Misc.
Total Loan Closing
$4,656

Rental Income

Monthly Market Rent
$1,800
Potential Gross Rent
$21,600
Vacancy Factor
%
$1,080
Effective Gross Rent
$20,520
Property Taxes
%
$2,856
Hazard Insurance
%
$841
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,196
Net Operating Income
$16,324
Purchase Cap Rate
6.54%
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.