59466

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
%
%
%

$48,787

Cash Investment

$13,648

Annual Net Cash Flow

28.0%

Annual Return

Purchase Cost

Purchase Price
$156,230
Buyer's Premium
Purchase Closing Costs
$2,094
Loan Points
$3,125
Loan Closing Costs
$4,502
Total Acquisition Cost
$165,951
Rehab Budget
$39,100
Total Project Cost
$205,051
Rental Loan Funding
$156,264
Total Cash Investment
$48,787

Loan Terms

Rental Loan Amount
$156,264
Annual Loan Payment
$11,329
Debt Coverage Ratio
2.2
Loan Points
$3,125
Loan Closing Costs
$4,502
Up Front Financing Cost
$7,628

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,094
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,094
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)
$687
Misc.
Total Loan Closing
$4,502

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,336
Hazard Insurance
%
$687
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,523
Net Operating Income
$24,977
Purchase Cap Rate
12.18%
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.