127066

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
%
%
%

$98,873

Cash Out Proceeds

$2,337

Annual Net Cash Flow

$1,626

New Loan Payment

1.12

Debt Service Coverage

Refinance Cost
New Loan Amount
$238,373
Current Loan Payoff
$127,100
Loan Points
$4,767
Loan Closing Costs
$7,632
Total Refinance Cost
$139,500
Total Cash Out Proceeds
$98,873

Loan Terms
New Loan Amount
$238,373
Monthly Loan Payment
$1,626
Interest Rate
7.25%
Property Net Cash Flow
$21,850
Annual Loan Payment
$19,513
Debt Coverage Ratio
1.12

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$1,669
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)
$1,398
Misc.
Total Loan Closing
$7,632

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,752
Hazard Insurance
%
$1,398
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,650
Net Operating Income
$21,850
Annual Loan Payment
$19,513
Net Cash Flow After Debt Service
$2,337
Debt Coverage Ratio
1.12
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.