57845

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
%
%
%

$66,631

Cash Investment

$7,823

Annual Net Cash Flow

11.7%

Annual Return

Purchase Cost

Purchase Price
$219,690
Buyer's Premium
Purchase Closing Costs
$2,538
Loan Points
$4,393
Loan Closing Costs
$4,782
Total Acquisition Cost
$231,403
Rehab Budget
$54,900
Total Project Cost
$286,303
Rental Loan Funding
$219,672
Total Cash Investment
$66,631

Loan Terms

Rental Loan Amount
$219,672
Annual Loan Payment
$15,926
Debt Coverage Ratio
1.49
Loan Points
$4,393
Loan Closing Costs
$4,782
Up Front Financing Cost
$9,175

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,538
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,538
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)
$967
Misc.
Total Loan Closing
$4,782

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,284
Hazard Insurance
%
$967
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,751
Net Operating Income
$23,749
Purchase Cap Rate
8.30%
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.