78142

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
%
%
%

$115,797

Cash Investment

$-7,439

Annual Net Cash Flow

-6.4%

Annual Return

Purchase Cost
Purchase Price
$380,870
Buyer's Premium
Purchase Closing Costs
$7,475
Loan Points
$7,617
Loan Closing Costs
$5,491
Total Acquisition Cost
$401,453
Rehab Budget
$95,200
Total Project Cost
$496,653
Rental Loan Funding
$380,856
Total Cash Investment
$115,797

Loan Terms
Rental Loan Amount
$380,856
Annual Loan Payment
$27,612
Debt Coverage Ratio
0.73
Loan Points
$7,617
Loan Closing Costs
$5,491
Up Front Financing Cost
$13,108

Closing Costs
Deed/Transfer Tax - County
%
$3,809
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,666
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,475
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)
$1,676
Misc.
Total Loan Closing
$5,491

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$6,151
Hazard Insurance
%
$1,676
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,327
Net Operating Income
$20,173
Purchase Cap Rate
4.06%
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.