127770

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
%
%
%

$44,321

Cash Out Proceeds

$9,446

Annual Net Cash Flow

$769

New Loan Payment

2.02

Debt Service Coverage

Refinance Cost
New Loan Amount
$112,793
Current Loan Payoff
$60,200
Loan Points
$2,256
Loan Closing Costs
$6,016
Total Refinance Cost
$68,472
Total Cash Out Proceeds
$44,321

Loan Terms
New Loan Amount
$112,793
Monthly Loan Payment
$769
Interest Rate
7.25%
Property Net Cash Flow
$18,679
Annual Loan Payment
$9,233
Debt Coverage Ratio
2.02

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$790
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)
$662
Misc.
Total Loan Closing
$6,016

Rental Income
Monthly Market Rent
$1,900
Potential Gross Rent
$22,800
Vacancy Factor
%
$1,140
Effective Gross Rent
$21,660
Property Taxes
%
$1,820
Hazard Insurance
%
$662
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,981
Net Operating Income
$18,679
Annual Loan Payment
$9,233
Net Cash Flow After Debt Service
$9,446
Debt Coverage Ratio
2.02
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.