57832

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
%
%
%

$78,724

Cash Investment

$1,597

Annual Net Cash Flow

2.0%

Annual Return

Purchase Cost

Purchase Price
$262,610
Buyer's Premium
Purchase Closing Costs
$2,838
Loan Points
$5,253
Loan Closing Costs
$4,970
Total Acquisition Cost
$275,672
Rehab Budget
$65,700
Total Project Cost
$341,372
Rental Loan Funding
$262,648
Total Cash Investment
$78,724

Loan Terms

Rental Loan Amount
$262,648
Annual Loan Payment
$19,042
Debt Coverage Ratio
1.08
Loan Points
$5,253
Loan Closing Costs
$4,970
Up Front Financing Cost
$10,223

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,838
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)
$1,155
Misc.
Total Loan Closing
$4,970

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$3,926
Hazard Insurance
%
$1,155
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,582
Net Operating Income
$20,638
Purchase Cap Rate
6.05%
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.