BRRRR Calculator
Analyze the Buy, Rehab, Rent, Refinance, Repeat strategy to maximize equity capture and cash flow.
Buy & Rehab
$
$
$
$
Hard money or private lending LTV
%
%
mo
Rental Income & Expenses
$
Monthly
$
$
$
%
%
Refinance Terms
Loan-to-Value for refinance
%
%
yrs
$
Monthly Cash Flow
-$161Equity Captured
$62,500Cash on Cash
-14.24%Cash Left in Deal
$13,600BRRRR Breakdown
Buy & Rehab
Initial Down Payment$30,000
Rehab Costs$40,000
Holding Interest$3,600
Total Investment$77,100
Refinance
New Loan Amount$187,500
Cash Out from Refi$67,500
Cash Left in Deal$13,600
Rental Income
Effective Income$1,656
Refi Mortgage$1,247
Total Expenses$1,817
Annual Cash Flow-$1,937