78146

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
%
%
%

$41,999

Cash Investment

$15,780

Annual Net Cash Flow

37.6%

Annual Return

Purchase Cost
Purchase Price
$130,260
Buyer's Premium
Purchase Closing Costs
$2,433
Loan Points
$2,606
Loan Closing Costs
$4,388
Total Acquisition Cost
$139,687
Rehab Budget
$32,600
Total Project Cost
$172,287
Rental Loan Funding
$130,288
Total Cash Investment
$41,999

Loan Terms
Rental Loan Amount
$130,288
Annual Loan Payment
$9,446
Debt Coverage Ratio
2.67
Loan Points
$2,606
Loan Closing Costs
$4,388
Up Front Financing Cost
$6,994

Closing Costs
Deed/Transfer Tax - County
%
$521
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$912
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,433
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)
$573
Misc.
Total Loan Closing
$4,388

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,201
Hazard Insurance
%
$573
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,275
Net Operating Income
$25,225
Purchase Cap Rate
14.64%
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.