126979

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
%
%
%

$67,004

Cash Out Proceeds

$10,248

Annual Net Cash Flow

$1,125

New Loan Payment

1.76

Debt Service Coverage

Refinance Cost
New Loan Amount
$164,888
Current Loan Payoff
$87,900
Loan Points
$3,298
Loan Closing Costs
$6,687
Total Refinance Cost
$97,884
Total Cash Out Proceeds
$67,004

Loan Terms
New Loan Amount
$164,888
Monthly Loan Payment
$1,125
Interest Rate
7.25%
Property Net Cash Flow
$23,746
Annual Loan Payment
$13,498
Debt Coverage Ratio
1.76

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$1,154
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)
$967
Misc.
Total Loan Closing
$6,687

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,287
Hazard Insurance
%
$967
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,754
Net Operating Income
$23,746
Annual Loan Payment
$13,498
Net Cash Flow After Debt Service
$10,248
Debt Coverage Ratio
1.76
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.