78145

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
%
%
%

$80,274

Cash Investment

$3,789

Annual Net Cash Flow

4.7%

Annual Return

Purchase Cost

Purchase Price
$266,230
Buyer's Premium
Purchase Closing Costs
$3,396
Loan Points
$5,325
Loan Closing Costs
$4,986
Total Acquisition Cost
$279,938
Rehab Budget
$66,600
Total Project Cost
$346,538
Rental Loan Funding
$266,264
Total Cash Investment
$80,274

Loan Terms

Rental Loan Amount
$266,264
Annual Loan Payment
$19,304
Debt Coverage Ratio
1.2
Loan Points
$5,325
Loan Closing Costs
$4,986
Up Front Financing Cost
$10,312

Closing Costs

Deed/Transfer Tax - County
%
$532
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,864
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,396
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)
$1,171
Misc.
Total Loan Closing
$4,986

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$2,596
Hazard Insurance
%
$1,171
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,267
Net Operating Income
$23,093
Purchase Cap Rate
6.66%
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.