← Calculators

BRRRR Calculator

Analyze Buy, Rehab, Rent, Refinance, Repeat deals. See how much equity you force through renovation, how much cash you pull out on the refinance, and whether the deal cash flows after the refi.

Purchase & Rehab

After Repair Value

Equity Captured$70,000

Refinance Terms

Rental Income & Expenses

Cash Left in Deal

$25,800

Good
Post-Refi CoC Return11.1%
Total Cash In$261,000
Refi Loan Amount$240,000
Cash Back from Refi$235,200
Equity Captured$70,000
Monthly Cash Flow$239
Monthly Mortgage$1,597
NOI$22,032

Where Rent Goes

CASH FLOW$239
Cash Flow$2,871
Debt Service$19,161
Expenses$11,568

Total Cash In Breakdown

Purchase$200,000
Rehab$50,000
Holding$5,000
Closing$6,000

What does this mean?

Solid BRRRR. You didn't get all your money back, but the property cash flows well post-refinance. The forced equity from rehab improved your position significantly compared to buying at market.

Want to analyze a full deal with comps, rehab estimates, and flip projections?

Download Frontflip