BRRRR Calculator

Buy, Rehab, Rent, Refinance, Repeat — model the full cycle for value-add investments

Key Metrics

Monthly Cash Flow (after refi)-$641
Cap Rate3.57%
Cash-on-Cash Return-12.12%
Total ROI34.45%

Buy Phase

Purchase Price$300,000
Down Payment$60,000
Closing Costs$9,000
Initial Mortgage$240,000

Rehab Phase

Rehab Cost$50,000
All-In Cost$359,000
After Repair Value$400,000
Equity Created$41,000

Refinance Phase

New Mortgage$300,000
Closing Costs$4,500
Cash Out$55,500
Total Cash Invested$119,000
Cash Left in Deal$63,500

Monthly Cash Flow (after Refi)

Gross Income+$2,000
Operating Expenses-$810
NOI$1,190
Mortgage Payment-$1,831
Net Cash Flow-$641

Equity Growth

Annual Cash Flow

Total ROI Over Time