59454

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
%
%
%

$52,833

Cash Investment

$12,327

Annual Net Cash Flow

23.3%

Annual Return

Purchase Cost
Purchase Price
$170,600
Buyer's Premium
Purchase Closing Costs
$2,194
Loan Points
$3,413
Loan Closing Costs
$4,566
Total Acquisition Cost
$180,773
Rehab Budget
$42,700
Total Project Cost
$223,473
Rental Loan Funding
$170,640
Total Cash Investment
$52,833

Loan Terms
Rental Loan Amount
$170,640
Annual Loan Payment
$12,371
Debt Coverage Ratio
2
Loan Points
$3,413
Loan Closing Costs
$4,566
Up Front Financing Cost
$7,978

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,194
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,194
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)
$751
Misc.
Total Loan Closing
$4,566

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,550
Hazard Insurance
%
$751
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,801
Net Operating Income
$24,699
Purchase Cap Rate
11.05%
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.