64659

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
%
%
%

$65,293

Cash Investment

$5,197

Annual Net Cash Flow

8.0%

Annual Return

Purchase Cost

Purchase Price
$212,160
Buyer's Premium
Purchase Closing Costs
$3,270
Loan Points
$4,243
Loan Closing Costs
$4,749
Total Acquisition Cost
$224,421
Rehab Budget
$53,000
Total Project Cost
$277,421
Rental Loan Funding
$212,128
Total Cash Investment
$65,293

Loan Terms

Rental Loan Amount
$212,128
Annual Loan Payment
$15,379
Debt Coverage Ratio
1.34
Loan Points
$4,243
Loan Closing Costs
$4,749
Up Front Financing Cost
$8,991

Closing Costs

Deed/Transfer Tax - County
%
$785
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,485
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,270
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)
$934
Misc.
Total Loan Closing
$4,749

Rental Income

Monthly Market Rent
$2,100
Potential Gross Rent
$25,200
Vacancy Factor
%
$1,260
Effective Gross Rent
$23,940
Property Taxes
%
$1,931
Hazard Insurance
%
$934
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,364
Net Operating Income
$20,576
Purchase Cap Rate
7.42%
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.