59402

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
%
%
%

$68,366

Cash Investment

$7,257

Annual Net Cash Flow

10.6%

Annual Return

Purchase Cost

Purchase Price
$225,800
Buyer's Premium
Purchase Closing Costs
$2,581
Loan Points
$4,517
Loan Closing Costs
$4,809
Total Acquisition Cost
$237,706
Rehab Budget
$56,500
Total Project Cost
$294,206
Rental Loan Funding
$225,840
Total Cash Investment
$68,366

Loan Terms

Rental Loan Amount
$225,840
Annual Loan Payment
$16,373
Debt Coverage Ratio
1.44
Loan Points
$4,517
Loan Closing Costs
$4,809
Up Front Financing Cost
$9,325

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,581
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,581
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)
$994
Misc.
Total Loan Closing
$4,809

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,376
Hazard Insurance
%
$994
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,869
Net Operating Income
$23,631
Purchase Cap Rate
8.03%
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.