← Calculators

Georgia BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$59,800

Refinance Terms

Rental Income & Expenses(Georgia defaults)

Georgia Market Context

Avg Cap Rate

6%

Median Price

$366K

Property Tax

0.77%

Vacancy Rate

8.3%

Local Factors

  • -Atlanta metro is a major rental market with strong job growth in tech and film
  • -Landlord-friendly eviction laws compared to many other states
  • -Suburban sprawl creates opportunity in secondary markets like Augusta and Savannah

Cash Left in Deal

$82,267

Weak
Post-Refi CoC Return-23.4%
Total Cash In$431,980
Refi Loan Amount$356,850
Cash Back from Refi$349,713
Equity Captured$59,800
Monthly Cash Flow$-1,604
Monthly Mortgage$2,374
NOI$9,244

Where Rent Goes

CASH FLOW$-1,604
Cash Flow$0
Debt Service$28,490
Expenses$10,400

Total Cash In Breakdown

Purchase$366,000
Rehab$50,000
Holding$5,000
Closing$10,980

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