78162

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
%
%
%

$96,015

Cash Investment

$-1,974

Annual Net Cash Flow

-2.1%

Annual Return

Purchase Cost

Purchase Price
$319,540
Buyer's Premium
Purchase Closing Costs
$4,515
Loan Points
$6,391
Loan Closing Costs
$5,221
Total Acquisition Cost
$335,667
Rehab Budget
$79,900
Total Project Cost
$415,567
Rental Loan Funding
$319,552
Total Cash Investment
$96,015

Loan Terms

Rental Loan Amount
$319,552
Annual Loan Payment
$23,168
Debt Coverage Ratio
0.91
Loan Points
$6,391
Loan Closing Costs
$5,221
Up Front Financing Cost
$11,612

Closing Costs

Deed/Transfer Tax - County
%
$1,278
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,237
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,515
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)
$1,406
Misc.
Total Loan Closing
$5,221

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,400
Hazard Insurance
%
$1,406
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,306
Net Operating Income
$21,194
Purchase Cap Rate
5.10%
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.