125695

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
%
%
%

$28,708

Cash Out Proceeds

$20,305

Annual Net Cash Flow

$523

New Loan Payment

4.24

Debt Service Coverage

Refinance Cost
New Loan Amount
$76,590
Current Loan Payoff
$40,800
Loan Points
$1,532
Loan Closing Costs
$5,550
Total Refinance Cost
$47,882
Total Cash Out Proceeds
$28,708

Loan Terms
New Loan Amount
$76,590
Monthly Loan Payment
$523
Interest Rate
7.25%
Property Net Cash Flow
$26,575
Annual Loan Payment
$6,270
Debt Coverage Ratio
4.24

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$536
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)
$449
Misc.
Total Loan Closing
$5,550

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$975
Hazard Insurance
%
$449
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$1,925
Net Operating Income
$26,575
Annual Loan Payment
$6,270
Net Cash Flow After Debt Service
$20,305
Debt Coverage Ratio
4.24
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.