186272

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
%
%
%

$109,610

Cash Out Proceeds

$671

Annual Net Cash Flow

$1,795

New Loan Payment

1.03

Debt Service Coverage

Refinance Cost
New Loan Amount
$263,123
Current Loan Payoff
$140,300
Loan Points
$5,262
Loan Closing Costs
$7,951
Total Refinance Cost
$153,513
Total Cash Out Proceeds
$109,610

Loan Terms
New Loan Amount
$263,123
Monthly Loan Payment
$1,795
Interest Rate
7.25%
Property Net Cash Flow
$22,211
Annual Loan Payment
$21,540
Debt Coverage Ratio
1.03

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$1,842
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)
$1,544
Misc.
Total Loan Closing
$7,951

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,245
Hazard Insurance
%
$1,544
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,289
Net Operating Income
$22,211
Annual Loan Payment
$21,540
Net Cash Flow After Debt Service
$671
Debt Coverage Ratio
1.03
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.