101789

Refinance Analyzer

Use the Refinance 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
%
%
%

$63,132

Cash Out Proceeds

$12,419

Annual Net Cash Flow

$1,065

New Loan Payment

1.97

Debt Service Coverage

Refinance Cost
New Loan Amount
$156,128
Current Loan Payoff
$83,300
Loan Points
$3,123
Loan Closing Costs
$6,574
Total Refinance Cost
$92,996
Total Cash Out Proceeds
$63,132

Loan Terms
New Loan Amount
$156,128
Monthly Loan Payment
$1,065
Interest Rate
7.25%
Property Net Cash Flow
$25,200
Annual Loan Payment
$12,781
Debt Coverage Ratio
1.97

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$1,093
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Escrow/Settlement Fee
HOA Report/Estoppel/Unpaid Dues
Lender Processing
Prepaid Loan Reserve
(Months)
$0
Prepaid Insurance Premium
(Months)
$916
Misc.
Total Loan Closing
$6,574

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,884
Hazard Insurance
%
$916
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,300
Net Operating Income
$25,200
Annual Loan Payment
$12,781
Net Cash Flow After Debt Service
$12,419
Debt Coverage Ratio
1.97
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.