78136

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
%
%
%

$150,897

Cash Investment

$289

Annual Net Cash Flow

0.2%

Annual Return

Purchase Cost

Purchase Price
$496,570
Buyer's Premium
Purchase Closing Costs
$10,832
Loan Points
$9,931
Loan Closing Costs
$6,000
Total Acquisition Cost
$523,333
Rehab Budget
$124,100
Total Project Cost
$647,433
Rental Loan Funding
$496,536
Total Cash Investment
$150,897

Loan Terms

Rental Loan Amount
$496,536
Annual Loan Payment
$35,999
Debt Coverage Ratio
1.01
Loan Points
$9,931
Loan Closing Costs
$6,000
Up Front Financing Cost
$15,931

Closing Costs

Deed/Transfer Tax - County
%
$6,356
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,476
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,832
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)
$2,185
Misc.
Total Loan Closing
$6,000

Rental Income

Monthly Market Rent
$3,900
Potential Gross Rent
$46,800
Vacancy Factor
%
$2,340
Effective Gross Rent
$44,460
Property Taxes
%
$5,487
Hazard Insurance
%
$2,185
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,172
Net Operating Income
$36,288
Purchase Cap Rate
5.60%
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.