78132

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
%
%
%

$67,505

Cash Investment

$8,832

Annual Net Cash Flow

13.1%

Annual Return

Purchase Cost

Purchase Price
$221,210
Buyer's Premium
Purchase Closing Costs
$2,991
Loan Points
$4,424
Loan Closing Costs
$4,788
Total Acquisition Cost
$233,413
Rehab Budget
$55,300
Total Project Cost
$288,713
Rental Loan Funding
$221,208
Total Cash Investment
$67,505

Loan Terms

Rental Loan Amount
$221,208
Annual Loan Payment
$16,038
Debt Coverage Ratio
1.55
Loan Points
$4,424
Loan Closing Costs
$4,788
Up Front Financing Cost
$9,212

Closing Costs

Deed/Transfer Tax - County
%
$442
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,548
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,991
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)
$973
Misc.
Total Loan Closing
$4,788

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,157
Hazard Insurance
%
$973
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,630
Net Operating Income
$24,870
Purchase Cap Rate
8.61%
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.