78133

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
%
%
%

$285,088

Cash Investment

$-45,526

Annual Net Cash Flow

-16.0%

Annual Return

Purchase Cost

Purchase Price
$952,630
Buyer's Premium
Purchase Closing Costs
$19,862
Loan Points
$19,053
Loan Closing Costs
$8,007
Total Acquisition Cost
$999,552
Rehab Budget
$238,200
Total Project Cost
$1,237,752
Rental Loan Funding
$952,664
Total Cash Investment
$285,088

Loan Terms

Rental Loan Amount
$952,664
Annual Loan Payment
$69,068
Debt Coverage Ratio
0.34
Loan Points
$19,053
Loan Closing Costs
$8,007
Up Front Financing Cost
$27,060

Closing Costs

Deed/Transfer Tax - County
%
$12,194
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,668
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$19,862
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)
$4,192
Misc.
Total Loan Closing
$8,007

Rental Income

Monthly Market Rent
$3,400
Potential Gross Rent
$40,800
Vacancy Factor
%
$2,040
Effective Gross Rent
$38,760
Property Taxes
%
$10,527
Hazard Insurance
%
$4,192
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$15,218
Net Operating Income
$23,542
Purchase Cap Rate
1.90%
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.