78134

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
%
%
%

$103,537

Cash Investment

$-3,223

Annual Net Cash Flow

-3.1%

Annual Return

Purchase Cost

Purchase Price
$350,830
Buyer's Premium
Purchase Closing Costs
$3,456
Loan Points
$7,016
Loan Closing Costs
$5,359
Total Acquisition Cost
$366,661
Rehab Budget
$87,700
Total Project Cost
$454,361
Rental Loan Funding
$350,824
Total Cash Investment
$103,537

Loan Terms

Rental Loan Amount
$350,824
Annual Loan Payment
$25,435
Debt Coverage Ratio
0.87
Loan Points
$7,016
Loan Closing Costs
$5,359
Up Front Financing Cost
$12,375

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,456
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,456
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)
$1,544
Misc.
Total Loan Closing
$5,359

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,245
Hazard Insurance
%
$1,544
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,289
Net Operating Income
$22,211
Purchase Cap Rate
4.89%
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.