102106

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
%
%
%

$100,671

Cash Out Proceeds

$3,789

Annual Net Cash Flow

$1,655

New Loan Payment

1.19

Debt Service Coverage

Refinance Cost
New Loan Amount
$242,610
Current Loan Payoff
$129,400
Loan Points
$4,852
Loan Closing Costs
$7,687
Total Refinance Cost
$141,939
Total Cash Out Proceeds
$100,671

Loan Terms
New Loan Amount
$242,610
Monthly Loan Payment
$1,655
Interest Rate
7.25%
Property Net Cash Flow
$23,649
Annual Loan Payment
$19,860
Debt Coverage Ratio
1.19

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$1,698
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)
$1,423
Misc.
Total Loan Closing
$7,687

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,927
Hazard Insurance
%
$1,423
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,851
Net Operating Income
$23,649
Annual Loan Payment
$19,860
Net Cash Flow After Debt Service
$3,789
Debt Coverage Ratio
1.19
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.