59258

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
%
%
%

$61,331

Cash Investment

$9,553

Annual Net Cash Flow

15.6%

Annual Return

Purchase Cost
Purchase Price
$200,850
Buyer's Premium
Purchase Closing Costs
$2,406
Loan Points
$4,017
Loan Closing Costs
$4,699
Total Acquisition Cost
$211,971
Rehab Budget
$50,200
Total Project Cost
$262,171
Rental Loan Funding
$200,840
Total Cash Investment
$61,331

Loan Terms
Rental Loan Amount
$200,840
Annual Loan Payment
$14,561
Debt Coverage Ratio
1.66
Loan Points
$4,017
Loan Closing Costs
$4,699
Up Front Financing Cost
$8,716

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,406
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,406
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)
$884
Misc.
Total Loan Closing
$4,699

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,003
Hazard Insurance
%
$884
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,386
Net Operating Income
$24,114
Purchase Cap Rate
9.20%
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.