Alchemist Nation
Refinance Analysis
Refinance analysis
The property
- Appraised value / ARV
- $656,576
- Debt to retire
- $403,104
- Annual NOI
- $55,809
Lender A
- New loan
- $459,603
- Cash out
- $47,903
- Monthly payment
- $3,214
- Debt coverage
- 1.45
- True cost
- $705,893
Lender B
- New loan
- $492,432
- Cash out
- $82,866
- Monthly payment
- $3,613
- Debt coverage
- 1.29
- True cost
- $814,815
This document was prepared by its user with educational calculators from Alchemist Nation. Alchemist Nation did not prepare, review, or approve this document and makes no representation about its accuracy or completeness. All figures reflect assumptions entered by the preparer and are hypothetical educational illustrations. This document is not financial, legal, or tax advice, is not an offer of any kind, and may not be used to solicit capital or promote any financial product or arrangement.
Alchemist Nation is an education platform. Nothing on this site is financial, legal, tax, or accounting advice, and nothing here is an offer or recommendation of any product, service, or financial arrangement. All calculators and tools produce hypothetical illustrations based entirely on numbers you enter, which are not independently verified. Consult qualified licensed professionals before making financial decisions. © 2026 Alchemist Nation
One operator's numbers, entered by them, not a typical, promised, or verified return. Educational tool from AlchemistNation.com. Not financial advice.