78164

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
%
%
%

$286,930

Cash Investment

$-56,337

Annual Net Cash Flow

-19.6%

Annual Return

Purchase Cost

Purchase Price
$958,950
Buyer's Premium
Purchase Closing Costs
$19,987
Loan Points
$19,178
Loan Closing Costs
$8,034
Total Acquisition Cost
$1,006,150
Rehab Budget
$239,700
Total Project Cost
$1,245,850
Rental Loan Funding
$958,920
Total Cash Investment
$286,930

Loan Terms

Rental Loan Amount
$958,920
Annual Loan Payment
$69,522
Debt Coverage Ratio
0.19
Loan Points
$19,178
Loan Closing Costs
$8,034
Up Front Financing Cost
$27,213

Closing Costs

Deed/Transfer Tax - County
%
$12,275
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,713
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$19,987
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)
$4,219
Misc.
Total Loan Closing
$8,034

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$10,596
Hazard Insurance
%
$4,219
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$15,316
Net Operating Income
$13,184
Purchase Cap Rate
1.06%
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.