BRRRR Calculator
Buy, rehab, rent, refinance — and how much capital stays in the deal.
Assumptions · Acquisition
Percent of purchase price
Assumptions · Rehab
Utilities, insurance and taxes during the project
Assumptions · Rent
Percent of effective gross income
Percent of gross scheduled rent
Assumptions · Refinance
Analysis
Cash left in the deal
$100,550
- Total project cost
- $539,300
- Refinance loan
- $438,750
- New payment
- $2,993
- Net operating income after rehabAnnual
- $15,849
- Annual cash flow after refinance
- -$20,068
- Return on remaining cash
- -19.96%
Your analysis is complete.
These are assumptions, not verified facts about a property.
Add an address to carry these numbers into Property Intelligence™ — the full advisory product, with evidence, documents and next steps.
Ask a question