59014

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
%
%
%

$86,901

Cash Investment

$1,206

Annual Net Cash Flow

1.4%

Annual Return

Purchase Cost

Purchase Price
$291,730
Buyer's Premium
Purchase Closing Costs
$3,042
Loan Points
$5,834
Loan Closing Costs
$5,099
Total Acquisition Cost
$305,705
Rehab Budget
$72,900
Total Project Cost
$378,605
Rental Loan Funding
$291,704
Total Cash Investment
$86,901

Loan Terms

Rental Loan Amount
$291,704
Annual Loan Payment
$21,149
Debt Coverage Ratio
1.06
Loan Points
$5,834
Loan Closing Costs
$5,099
Up Front Financing Cost
$10,933

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,042
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,042
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)
$1,284
Misc.
Total Loan Closing
$5,099

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,361
Hazard Insurance
%
$1,284
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,145
Net Operating Income
$22,355
Purchase Cap Rate
5.90%
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.