78131

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
%
%
%

$53,062

Cash Investment

$13,247

Annual Net Cash Flow

25.0%

Annual Return

Purchase Cost

Purchase Price
$170,580
Buyer's Premium
Purchase Closing Costs
$2,450
Loan Points
$3,411
Loan Closing Costs
$4,566
Total Acquisition Cost
$181,006
Rehab Budget
$42,600
Total Project Cost
$223,606
Rental Loan Funding
$170,544
Total Cash Investment
$53,062

Loan Terms

Rental Loan Amount
$170,544
Annual Loan Payment
$12,364
Debt Coverage Ratio
2.07
Loan Points
$3,411
Loan Closing Costs
$4,566
Up Front Financing Cost
$7,976

Closing Costs

Deed/Transfer Tax - County
%
$256
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,194
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,450
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)
$751
Misc.
Total Loan Closing
$4,566

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,638
Hazard Insurance
%
$751
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,888
Net Operating Income
$25,612
Purchase Cap Rate
11.45%
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.