59271

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
%
%
%

$65,220

Cash Investment

$8,140

Annual Net Cash Flow

12.5%

Annual Return

Purchase Cost
Purchase Price
$208,270
Buyer's Premium
Purchase Closing Costs
$4,249
Loan Points
$4,166
Loan Closing Costs
$4,731
Total Acquisition Cost
$221,416
Rehab Budget
$52,100
Total Project Cost
$273,516
Rental Loan Funding
$208,296
Total Cash Investment
$65,220

Loan Terms
Rental Loan Amount
$208,296
Annual Loan Payment
$15,101
Debt Coverage Ratio
1.54
Loan Points
$4,166
Loan Closing Costs
$4,731
Up Front Financing Cost
$8,897

Closing Costs
Deed/Transfer Tax - County
%
$1,791
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,458
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,249
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)
$916
Misc.
Total Loan Closing
$4,731

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,843
Hazard Insurance
%
$916
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,259
Net Operating Income
$23,241
Purchase Cap Rate
8.50%
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.