78156

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
%
%
%

$219,492

Cash Investment

$-19,077

Annual Net Cash Flow

-8.7%

Annual Return

Purchase Cost

Purchase Price
$729,720
Buyer's Premium
Purchase Closing Costs
$15,448
Loan Points
$14,594
Loan Closing Costs
$7,026
Total Acquisition Cost
$766,788
Rehab Budget
$182,400
Total Project Cost
$949,188
Rental Loan Funding
$729,696
Total Cash Investment
$219,492

Loan Terms

Rental Loan Amount
$729,696
Annual Loan Payment
$52,903
Debt Coverage Ratio
0.64
Loan Points
$14,594
Loan Closing Costs
$7,026
Up Front Financing Cost
$21,620

Closing Costs

Deed/Transfer Tax - County
%
$9,340
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,108
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$15,448
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)
$3,211
Misc.
Total Loan Closing
$7,026

Rental Income

Monthly Market Rent
$4,000
Potential Gross Rent
$48,000
Vacancy Factor
%
$2,400
Effective Gross Rent
$45,600
Property Taxes
%
$8,063
Hazard Insurance
%
$3,211
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,774
Net Operating Income
$33,826
Purchase Cap Rate
3.56%
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.