64701

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
%
%
%

$79,814

Cash Investment

$4,108

Annual Net Cash Flow

5.1%

Annual Return

Purchase Cost
Purchase Price
$248,350
Buyer's Premium
Purchase Closing Costs
$4,477
Loan Points
$4,967
Loan Closing Costs
$8,280
Total Acquisition Cost
$266,074
Rehab Budget
$62,100
Total Project Cost
$328,174
Rental Loan Funding
$248,360
Total Cash Investment
$79,814

Loan Terms
Rental Loan Amount
$248,360
Annual Loan Payment
$18,006
Debt Coverage Ratio
1.23
Loan Points
$4,967
Loan Closing Costs
$8,280
Up Front Financing Cost
$13,247

Closing Costs
Deed/Transfer Tax - County
%
$1,738
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,738
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,477
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$1,386
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)
$3,080
Misc.
Total Loan Closing
$8,280

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,806
Hazard Insurance
%
$3,080
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,386
Net Operating Income
$22,114
Purchase Cap Rate
6.74%
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.