78137

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
%
%
%

$52,969

Cash Investment

$6,923

Annual Net Cash Flow

13.1%

Annual Return

Purchase Cost

Purchase Price
$165,260
Buyer's Premium
Purchase Closing Costs
$3,809
Loan Points
$3,305
Loan Closing Costs
$4,542
Total Acquisition Cost
$176,917
Rehab Budget
$41,300
Total Project Cost
$218,217
Rental Loan Funding
$165,248
Total Cash Investment
$52,969

Loan Terms

Rental Loan Amount
$165,248
Annual Loan Payment
$11,980
Debt Coverage Ratio
1.58
Loan Points
$3,305
Loan Closing Costs
$4,542
Up Front Financing Cost
$7,847

Closing Costs

Deed/Transfer Tax - County
%
$1,653
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,157
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,809
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)
$727
Misc.
Total Loan Closing
$4,542

Rental Income

Monthly Market Rent
$2,000
Potential Gross Rent
$24,000
Vacancy Factor
%
$1,200
Effective Gross Rent
$22,800
Property Taxes
%
$2,669
Hazard Insurance
%
$727
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,896
Net Operating Income
$18,904
Purchase Cap Rate
8.66%
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.