78135

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
%
%
%

$147,119

Cash Investment

$-15,510

Annual Net Cash Flow

-10.5%

Annual Return

Purchase Cost

Purchase Price
$502,160
Buyer's Premium
Purchase Closing Costs
$5,519
Loan Points
$10,043
Loan Closing Costs
$6,025
Total Acquisition Cost
$523,747
Rehab Budget
$125,500
Total Project Cost
$649,247
Rental Loan Funding
$502,128
Total Cash Investment
$147,119

Loan Terms

Rental Loan Amount
$502,128
Annual Loan Payment
$36,404
Debt Coverage Ratio
0.57
Loan Points
$10,043
Loan Closing Costs
$6,025
Up Front Financing Cost
$16,067

Closing Costs

Deed/Transfer Tax - County
%
$1,004
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,515
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,519
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)
$2,210
Misc.
Total Loan Closing
$6,025

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,896
Hazard Insurance
%
$2,210
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,606
Net Operating Income
$20,894
Purchase Cap Rate
3.22%
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.