59181

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
%
%
%

$66,684

Cash Investment

$7,806

Annual Net Cash Flow

11.7%

Annual Return

Purchase Cost

Purchase Price
$219,830
Buyer's Premium
Purchase Closing Costs
$2,539
Loan Points
$4,397
Loan Closing Costs
$4,782
Total Acquisition Cost
$231,548
Rehab Budget
$55,000
Total Project Cost
$286,548
Rental Loan Funding
$219,864
Total Cash Investment
$66,684

Loan Terms

Rental Loan Amount
$219,864
Annual Loan Payment
$15,940
Debt Coverage Ratio
1.49
Loan Points
$4,397
Loan Closing Costs
$4,782
Up Front Financing Cost
$9,180

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,539
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,539
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
%
$3,286
Hazard Insurance
%
$967
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,754
Net Operating Income
$23,746
Purchase Cap Rate
8.29%
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.