← Calculators

Colorado BRRRR Calculator

Analyze Buy, Rehab, Rent, Refinance, Repeat deals using Colorado market data. Property tax, insurance, vacancy rates, and rents are pre-filled with current Colorado averages.

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$124,600

Refinance Terms

Rental Income & Expenses(Colorado defaults)

Colorado Market Context

Avg Cap Rate

4.8%

Median Price

$582K

Property Tax

0.52%

Vacancy Rate

4.5%

Local Factors

  • -Denver metro area has strong tech and outdoor-lifestyle driven demand
  • -Hailstorm and wildfire risk driving significant insurance cost increases
  • -Gallagher Amendment repeal in 2020 may shift residential property tax burden over time

Cash Left in Deal

$98,359

Weak
Post-Refi CoC Return-35.7%
Total Cash In$654,460
Refi Loan Amount$567,450
Cash Back from Refi$556,101
Equity Captured$124,600
Monthly Cash Flow$-2,923
Monthly Mortgage$3,775
NOI$10,223

Where Rent Goes

CASH FLOW$-2,923
Cash Flow$0
Debt Service$45,303
Expenses$11,557

Total Cash In Breakdown

Purchase$582,000
Rehab$50,000
Holding$5,000
Closing$17,460

What does this mean?

This deal leaves too much cash in with too little return. The rehab isn't creating enough forced equity to make the BRRRR strategy worthwhile. Consider negotiating a lower purchase price or increasing your rehab budget to push ARV higher.

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

Download Frontflip