102620

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
%
%
%

$40,585

Cash Out Proceeds

$17,615

Annual Net Cash Flow

$710

New Loan Payment

3.07

Debt Service Coverage

Refinance Cost
New Loan Amount
$104,070
Current Loan Payoff
$55,500
Loan Points
$2,081
Loan Closing Costs
$5,904
Total Refinance Cost
$63,485
Total Cash Out Proceeds
$40,585

Loan Terms
New Loan Amount
$104,070
Monthly Loan Payment
$710
Interest Rate
7.25%
Property Net Cash Flow
$26,134
Annual Loan Payment
$8,519
Debt Coverage Ratio
3.07

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$728
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)
$611
Misc.
Total Loan Closing
$5,904

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,256
Hazard Insurance
%
$611
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,366
Net Operating Income
$26,134
Annual Loan Payment
$8,519
Net Cash Flow After Debt Service
$17,615
Debt Coverage Ratio
3.07
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.