64953

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
%
%
%

$73,010

Cash Investment

$5,741

Annual Net Cash Flow

7.9%

Annual Return

Purchase Cost
Purchase Price
$242,330
Buyer's Premium
Purchase Closing Costs
$2,696
Loan Points
$4,847
Loan Closing Costs
$4,881
Total Acquisition Cost
$254,754
Rehab Budget
$60,600
Total Project Cost
$315,354
Rental Loan Funding
$242,344
Total Cash Investment
$73,010

Loan Terms
Rental Loan Amount
$242,344
Annual Loan Payment
$17,570
Debt Coverage Ratio
1.33
Loan Points
$4,847
Loan Closing Costs
$4,881
Up Front Financing Cost
$9,728

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,696
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,696
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)
$1,066
Misc.
Total Loan Closing
$4,881

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,623
Hazard Insurance
%
$1,066
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$5,189
Net Operating Income
$23,311
Purchase Cap Rate
7.39%
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.