102209

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
%
%
%

$51,943

Cash Out Proceeds

$14,997

Annual Net Cash Flow

$889

New Loan Payment

2.41

Debt Service Coverage

Refinance Cost
New Loan Amount
$130,290
Current Loan Payoff
$69,500
Loan Points
$2,606
Loan Closing Costs
$6,241
Total Refinance Cost
$78,347
Total Cash Out Proceeds
$51,943

Loan Terms
New Loan Amount
$130,290
Monthly Loan Payment
$889
Interest Rate
7.25%
Property Net Cash Flow
$25,663
Annual Loan Payment
$10,666
Debt Coverage Ratio
2.41

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$912
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)
$764
Misc.
Total Loan Closing
$6,241

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,572
Hazard Insurance
%
$764
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,837
Net Operating Income
$25,663
Annual Loan Payment
$10,666
Net Cash Flow After Debt Service
$14,997
Debt Coverage Ratio
2.41
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.