78163

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
%
%
%

$397,045

Cash Investment

$-71,016

Annual Net Cash Flow

-17.9%

Annual Return

Purchase Cost
Purchase Price
$1,333,210
Buyer's Premium
Purchase Closing Costs
$27,398
Loan Points
$26,664
Loan Closing Costs
$9,681
Total Acquisition Cost
$1,396,953
Rehab Budget
$333,300
Total Project Cost
$1,730,253
Rental Loan Funding
$1,333,208
Total Cash Investment
$397,045

Loan Terms
Rental Loan Amount
$1,333,208
Annual Loan Payment
$96,658
Debt Coverage Ratio
0.27
Loan Points
$26,664
Loan Closing Costs
$9,681
Up Front Financing Cost
$36,345

Closing Costs
Deed/Transfer Tax - County
%
$17,065
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,332
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$27,398
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)
$5,866
Misc.
Total Loan Closing
$9,681

Rental Income
Monthly Market Rent
$4,100
Potential Gross Rent
$49,200
Vacancy Factor
%
$2,460
Effective Gross Rent
$46,740
Property Taxes
%
$14,732
Hazard Insurance
%
$5,866
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$21,098
Net Operating Income
$25,642
Purchase Cap Rate
1.48%
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.