62158

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
%
%
%

$74,356

Cash Investment

$6,865

Annual Net Cash Flow

9.2%

Annual Return

Purchase Cost

Purchase Price
$243,900
Buyer's Premium
Purchase Closing Costs
$3,610
Loan Points
$4,878
Loan Closing Costs
$4,888
Total Acquisition Cost
$257,276
Rehab Budget
$61,000
Total Project Cost
$318,276
Rental Loan Funding
$243,920
Total Cash Investment
$74,356

Loan Terms

Rental Loan Amount
$243,920
Annual Loan Payment
$17,684
Debt Coverage Ratio
1.39
Loan Points
$4,878
Loan Closing Costs
$4,888
Up Front Financing Cost
$9,767

Closing Costs

Deed/Transfer Tax - County
%
$902
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,707
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,610
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)
$1,073
Misc.
Total Loan Closing
$4,888

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,378
Hazard Insurance
%
$1,073
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,951
Net Operating Income
$24,549
Purchase Cap Rate
7.71%
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.