59441

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
%
%
%

$68,177

Cash Investment

$7,318

Annual Net Cash Flow

10.7%

Annual Return

Purchase Cost

Purchase Price
$225,160
Buyer's Premium
Purchase Closing Costs
$2,576
Loan Points
$4,503
Loan Closing Costs
$4,806
Total Acquisition Cost
$237,045
Rehab Budget
$56,300
Total Project Cost
$293,345
Rental Loan Funding
$225,168
Total Cash Investment
$68,177

Loan Terms

Rental Loan Amount
$225,168
Annual Loan Payment
$16,325
Debt Coverage Ratio
1.45
Loan Points
$4,503
Loan Closing Costs
$4,806
Up Front Financing Cost
$9,309

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,576
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,576
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)
$991
Misc.
Total Loan Closing
$4,806

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,366
Hazard Insurance
%
$991
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,857
Net Operating Income
$23,643
Purchase Cap Rate
8.06%
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.