186346

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
%
%
%

$73,321

Cash Out Proceeds

$6,894

Annual Net Cash Flow

$1,225

New Loan Payment

1.47

Debt Service Coverage

Refinance Cost
New Loan Amount
$179,588
Current Loan Payoff
$95,800
Loan Points
$3,592
Loan Closing Costs
$6,876
Total Refinance Cost
$106,267
Total Cash Out Proceeds
$73,321

Loan Terms
New Loan Amount
$179,588
Monthly Loan Payment
$1,225
Interest Rate
7.25%
Property Net Cash Flow
$21,595
Annual Loan Payment
$14,701
Debt Coverage Ratio
1.47

Closing Costs
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
%
$1,257
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)
$1,054
Misc.
Total Loan Closing
$6,876

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,352
Hazard Insurance
%
$1,054
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,905
Net Operating Income
$21,595
Annual Loan Payment
$14,701
Net Cash Flow After Debt Service
$6,894
Debt Coverage Ratio
1.47
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.