59022

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
%
%
%

$41,645

Cash Investment

$15,010

Annual Net Cash Flow

36.0%

Annual Return

Purchase Cost

Purchase Price
$130,900
Buyer's Premium
Purchase Closing Costs
$1,916
Loan Points
$2,618
Loan Closing Costs
$4,391
Total Acquisition Cost
$139,825
Rehab Budget
$32,700
Total Project Cost
$172,525
Rental Loan Funding
$130,880
Total Cash Investment
$41,645

Loan Terms

Rental Loan Amount
$130,880
Annual Loan Payment
$9,489
Debt Coverage Ratio
2.58
Loan Points
$2,618
Loan Closing Costs
$4,391
Up Front Financing Cost
$7,009

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$916
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,916
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)
$576
Misc.
Total Loan Closing
$4,391

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,926
Hazard Insurance
%
$576
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,002
Net Operating Income
$24,498
Purchase Cap Rate
14.20%
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.