78149

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
%
%
%

$80,171

Cash Investment

$2,023

Annual Net Cash Flow

2.5%

Annual Return

Purchase Cost
Purchase Price
$266,850
Buyer's Premium
Purchase Closing Costs
$3,135
Loan Points
$5,337
Loan Closing Costs
$4,989
Total Acquisition Cost
$280,311
Rehab Budget
$66,700
Total Project Cost
$347,011
Rental Loan Funding
$266,840
Total Cash Investment
$80,171

Loan Terms
Rental Loan Amount
$266,840
Annual Loan Payment
$19,346
Debt Coverage Ratio
1.1
Loan Points
$5,337
Loan Closing Costs
$4,989
Up Front Financing Cost
$10,326

Closing Costs
Deed/Transfer Tax - County
%
$267
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,868
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,135
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)
$1,174
Misc.
Total Loan Closing
$4,989

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,457
Hazard Insurance
%
$1,174
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,131
Net Operating Income
$21,369
Purchase Cap Rate
6.16%
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.