Step 1
Buy
Step 2
Rehab
Step 3
Rent
Step 4
Refinance
Step 5
Repeat
1. Buy - Acquisition
$
$
%
%
%
2. Rehab - Renovation
$
Monthly Expenses During Rehab
$
$
$
3. Rent - Value & Income
$
$
Operating Expense Reserves (% Rent)
4. Refinance - Long-Term Loan
%
Typically 70% - 75% of ARV
%
$
BRRRR Analysis Summary
Net Cash Left in Deal
$18,250
Cash-on-Cash: -3.14%
Monthly Cash Flow: -$48
Total Capital Invested$74,750
• New Refinance Loan$180,000
• Initial Loan Payoff-$120,000
Net Refinance Cash Returned$56,500
Equity Created in Property$60,000
Refinance Monthly Mortgage$1,138
Net Monthly Cash Flow-$48
Cap Rate5.45%
This calculator is for educational purposes only. Actual results vary based on appraisals, lender refinancing guidelines, closing fees, and market conditions.