78144

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
%
%
%

$265,079

Cash Investment

$-57,538

Annual Net Cash Flow

-21.7%

Annual Return

Purchase Cost

Purchase Price
$911,910
Buyer's Premium
Purchase Closing Costs
$11,031
Loan Points
$18,239
Loan Closing Costs
$7,827
Total Acquisition Cost
$949,007
Rehab Budget
$228,000
Total Project Cost
$1,177,007
Rental Loan Funding
$911,928
Total Cash Investment
$265,079

Loan Terms

Rental Loan Amount
$911,928
Annual Loan Payment
$66,115
Debt Coverage Ratio
0.13
Loan Points
$18,239
Loan Closing Costs
$7,827
Up Front Financing Cost
$26,066

Closing Costs

Deed/Transfer Tax - County
%
$3,648
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,383
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,031
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)
$4,012
Misc.
Total Loan Closing
$7,827

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$15,411
Hazard Insurance
%
$4,012
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$19,924
Net Operating Income
$8,576
Purchase Cap Rate
0.73%
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.