70841

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
%
%
%

$75,416

Cash Investment

$4,790

Annual Net Cash Flow

6.4%

Annual Return

Purchase Cost

Purchase Price
$247,980
Buyer's Premium
Purchase Closing Costs
$3,554
Loan Points
$4,960
Loan Closing Costs
$4,906
Total Acquisition Cost
$261,400
Rehab Budget
$62,000
Total Project Cost
$323,400
Rental Loan Funding
$247,984
Total Cash Investment
$75,416

Loan Terms

Rental Loan Amount
$247,984
Annual Loan Payment
$17,979
Debt Coverage Ratio
1.27
Loan Points
$4,960
Loan Closing Costs
$4,906
Up Front Financing Cost
$9,866

Closing Costs

Deed/Transfer Tax - County
%
$818
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,736
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,554
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)
$1,091
Misc.
Total Loan Closing
$4,906

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$1,860
Hazard Insurance
%
$1,091
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,451
Net Operating Income
$22,769
Purchase Cap Rate
7.04%
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.