59005

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
%
%
%

$63,688

Cash Investment

$8,783

Annual Net Cash Flow

13.8%

Annual Return

Purchase Cost

Purchase Price
$209,220
Buyer's Premium
Purchase Closing Costs
$2,465
Loan Points
$4,184
Loan Closing Costs
$4,736
Total Acquisition Cost
$220,604
Rehab Budget
$52,300
Total Project Cost
$272,904
Rental Loan Funding
$209,216
Total Cash Investment
$63,688

Loan Terms

Rental Loan Amount
$209,216
Annual Loan Payment
$15,168
Debt Coverage Ratio
1.58
Loan Points
$4,184
Loan Closing Costs
$4,736
Up Front Financing Cost
$8,920

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,465
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,465
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)
$921
Misc.
Total Loan Closing
$4,736

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,128
Hazard Insurance
%
$921
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,548
Net Operating Income
$23,952
Purchase Cap Rate
8.78%
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.