102549

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
%
%
%

$44,141

Cash Out Proceeds

$16,804

Annual Net Cash Flow

$765

New Loan Payment

2.83

Debt Service Coverage

Refinance Cost
New Loan Amount
$112,193
Current Loan Payoff
$59,800
Loan Points
$2,244
Loan Closing Costs
$6,009
Total Refinance Cost
$68,052
Total Cash Out Proceeds
$44,141

Loan Terms
New Loan Amount
$112,193
Monthly Loan Payment
$765
Interest Rate
7.25%
Property Net Cash Flow
$25,988
Annual Loan Payment
$9,184
Debt Coverage Ratio
2.83

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$785
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)
$658
Misc.
Total Loan Closing
$6,009

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,354
Hazard Insurance
%
$658
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,512
Net Operating Income
$25,988
Annual Loan Payment
$9,184
Net Cash Flow After Debt Service
$16,804
Debt Coverage Ratio
2.83
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.