59444

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
%
%
%

$82,259

Cash Investment

$2,722

Annual Net Cash Flow

3.3%

Annual Return

Purchase Cost

Purchase Price
$275,210
Buyer's Premium
Purchase Closing Costs
$2,926
Loan Points
$5,504
Loan Closing Costs
$5,026
Total Acquisition Cost
$288,667
Rehab Budget
$68,800
Total Project Cost
$357,467
Rental Loan Funding
$275,208
Total Cash Investment
$82,259

Loan Terms

Rental Loan Amount
$275,208
Annual Loan Payment
$19,953
Debt Coverage Ratio
1.14
Loan Points
$5,504
Loan Closing Costs
$5,026
Up Front Financing Cost
$10,530

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,926
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,926
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)
$1,211
Misc.
Total Loan Closing
$5,026

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,114
Hazard Insurance
%
$1,211
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,825
Net Operating Income
$22,675
Purchase Cap Rate
6.34%
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.