78151

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
%
%
%

$46,345

Cash Investment

$15,005

Annual Net Cash Flow

32.4%

Annual Return

Purchase Cost
Purchase Price
$147,580
Buyer's Premium
Purchase Closing Costs
$2,033
Loan Points
$2,952
Loan Closing Costs
$4,464
Total Acquisition Cost
$157,029
Rehab Budget
$36,900
Total Project Cost
$193,929
Rental Loan Funding
$147,584
Total Cash Investment
$46,345

Loan Terms
Rental Loan Amount
$147,584
Annual Loan Payment
$10,700
Debt Coverage Ratio
2.4
Loan Points
$2,952
Loan Closing Costs
$4,464
Up Front Financing Cost
$7,416

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,033
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,033
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)
$649
Misc.
Total Loan Closing
$4,464

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,646
Hazard Insurance
%
$649
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,795
Net Operating Income
$25,705
Purchase Cap Rate
13.25%
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.