59275

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
%
%
%

$45,985

Cash Investment

$14,562

Annual Net Cash Flow

31.7%

Annual Return

Purchase Cost
Purchase Price
$146,280
Buyer's Premium
Purchase Closing Costs
$2,024
Loan Points
$2,926
Loan Closing Costs
$4,459
Total Acquisition Cost
$155,689
Rehab Budget
$36,600
Total Project Cost
$192,289
Rental Loan Funding
$146,304
Total Cash Investment
$45,985

Loan Terms
Rental Loan Amount
$146,304
Annual Loan Payment
$10,607
Debt Coverage Ratio
2.37
Loan Points
$2,926
Loan Closing Costs
$4,459
Up Front Financing Cost
$7,385

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,024
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,024
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)
$644
Misc.
Total Loan Closing
$4,459

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,187
Hazard Insurance
%
$644
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,331
Net Operating Income
$25,169
Purchase Cap Rate
13.09%
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.