59018

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
%
%
%

$110,890

Cash Investment

$-6,624

Annual Net Cash Flow

-6.0%

Annual Return

Purchase Cost

Purchase Price
$376,990
Buyer's Premium
Purchase Closing Costs
$3,639
Loan Points
$7,539
Loan Closing Costs
$5,474
Total Acquisition Cost
$393,642
Rehab Budget
$94,200
Total Project Cost
$487,842
Rental Loan Funding
$376,952
Total Cash Investment
$110,890

Loan Terms

Rental Loan Amount
$376,952
Annual Loan Payment
$27,329
Debt Coverage Ratio
0.76
Loan Points
$7,539
Loan Closing Costs
$5,474
Up Front Financing Cost
$13,013

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,639
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,639
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)
$1,659
Misc.
Total Loan Closing
$5,474

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,636
Hazard Insurance
%
$1,659
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,795
Net Operating Income
$20,705
Purchase Cap Rate
4.24%
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.