130302

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
%
%
%

$97,920

Cash Out Proceeds

$234

Annual Net Cash Flow

$1,612

New Loan Payment

1.01

Debt Service Coverage

Refinance Cost
New Loan Amount
$236,250
Current Loan Payoff
$126,000
Loan Points
$4,725
Loan Closing Costs
$7,605
Total Refinance Cost
$138,330
Total Cash Out Proceeds
$97,920

Loan Terms
New Loan Amount
$236,250
Monthly Loan Payment
$1,612
Interest Rate
7.25%
Property Net Cash Flow
$19,574
Annual Loan Payment
$19,340
Debt Coverage Ratio
1.01

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$1,654
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)
$1,386
Misc.
Total Loan Closing
$7,605

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$7,040
Hazard Insurance
%
$1,386
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,926
Net Operating Income
$19,574
Annual Loan Payment
$19,340
Net Cash Flow After Debt Service
$234
Debt Coverage Ratio
1.01
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.