78170

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
%
%
%

$83,873

Cash Investment

$747

Annual Net Cash Flow

0.9%

Annual Return

Purchase Cost

Purchase Price
$279,940
Buyer's Premium
Purchase Closing Costs
$3,240
Loan Points
$5,599
Loan Closing Costs
$5,047
Total Acquisition Cost
$293,825
Rehab Budget
$70,000
Total Project Cost
$363,825
Rental Loan Funding
$279,952
Total Cash Investment
$83,873

Loan Terms

Rental Loan Amount
$279,952
Annual Loan Payment
$20,297
Debt Coverage Ratio
1.04
Loan Points
$5,599
Loan Closing Costs
$5,047
Up Front Financing Cost
$10,646

Closing Costs

Deed/Transfer Tax - County
%
$280
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,960
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,240
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)
$1,232
Misc.
Total Loan Closing
$5,047

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,725
Hazard Insurance
%
$1,232
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,457
Net Operating Income
$21,043
Purchase Cap Rate
5.78%
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.