61282

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
%
%
%

$54,047

Cash Investment

$530

Annual Net Cash Flow

1.0%

Annual Return

Purchase Cost

Purchase Price
$174,990
Buyer's Premium
Purchase Closing Costs
$2,225
Loan Points
$3,499
Loan Closing Costs
$4,585
Total Acquisition Cost
$185,299
Rehab Budget
$43,700
Total Project Cost
$228,999
Rental Loan Funding
$174,952
Total Cash Investment
$54,047

Loan Terms

Rental Loan Amount
$174,952
Annual Loan Payment
$12,684
Debt Coverage Ratio
1.04
Loan Points
$3,499
Loan Closing Costs
$4,585
Up Front Financing Cost
$8,084

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,225
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,225
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)
$770
Misc.
Total Loan Closing
$4,585

Rental Income

Monthly Market Rent
$1,500
Potential Gross Rent
$18,000
Vacancy Factor
%
$900
Effective Gross Rent
$17,100
Property Taxes
%
$2,616
Hazard Insurance
%
$770
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,886
Net Operating Income
$13,214
Purchase Cap Rate
5.77%
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.