59425

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
%
%
%

$58,308

Cash Investment

$10,729

Annual Net Cash Flow

18.4%

Annual Return

Purchase Cost

Purchase Price
$190,120
Buyer's Premium
Purchase Closing Costs
$2,331
Loan Points
$3,802
Loan Closing Costs
$4,652
Total Acquisition Cost
$200,904
Rehab Budget
$47,500
Total Project Cost
$248,404
Rental Loan Funding
$190,096
Total Cash Investment
$58,308

Loan Terms

Rental Loan Amount
$190,096
Annual Loan Payment
$13,782
Debt Coverage Ratio
1.78
Loan Points
$3,802
Loan Closing Costs
$4,652
Up Front Financing Cost
$8,453

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,331
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,331
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)
$837
Misc.
Total Loan Closing
$4,652

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,652
Hazard Insurance
%
$837
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,989
Net Operating Income
$24,511
Purchase Cap Rate
9.87%
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.