77417

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
%
%
%

$69,062

Cash Investment

$-722

Annual Net Cash Flow

-1.0%

Annual Return

Purchase Cost

Purchase Price
$228,290
Buyer's Premium
Purchase Closing Costs
$2,598
Loan Points
$4,566
Loan Closing Costs
$4,819
Total Acquisition Cost
$240,274
Rehab Budget
$57,100
Total Project Cost
$297,374
Rental Loan Funding
$228,312
Total Cash Investment
$69,062

Loan Terms

Rental Loan Amount
$228,312
Annual Loan Payment
$16,553
Debt Coverage Ratio
0.96
Loan Points
$4,566
Loan Closing Costs
$4,819
Up Front Financing Cost
$9,386

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,598
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,598
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)
$1,004
Misc.
Total Loan Closing
$4,819

Rental Income

Monthly Market Rent
$1,800
Potential Gross Rent
$21,600
Vacancy Factor
%
$1,080
Effective Gross Rent
$20,520
Property Taxes
%
$3,185
Hazard Insurance
%
$1,004
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,689
Net Operating Income
$15,831
Purchase Cap Rate
5.32%
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.