126585

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
%
%
%

$66,228

Cash Out Proceeds

$8,825

Annual Net Cash Flow

$1,113

New Loan Payment

1.66

Debt Service Coverage

Refinance Cost
New Loan Amount
$163,155
Current Loan Payoff
$87,000
Loan Points
$3,263
Loan Closing Costs
$6,664
Total Refinance Cost
$96,927
Total Cash Out Proceeds
$66,228

Loan Terms
New Loan Amount
$163,155
Monthly Loan Payment
$1,113
Interest Rate
7.25%
Property Net Cash Flow
$22,181
Annual Loan Payment
$13,356
Debt Coverage Ratio
1.66

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$1,142
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)
$957
Misc.
Total Loan Closing
$6,664

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,862
Hazard Insurance
%
$957
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,319
Net Operating Income
$22,181
Annual Loan Payment
$13,356
Net Cash Flow After Debt Service
$8,825
Debt Coverage Ratio
1.66
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.