← Calculators

Idaho BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$95,500

Refinance Terms

Rental Income & Expenses(Idaho defaults)

Idaho Market Context

Avg Cap Rate

5%

Median Price

$485K

Property Tax

0.43%

Vacancy Rate

5.1%

Local Factors

  • -Boise metro saw massive pandemic-era price appreciation; growth has moderated
  • -Strong in-migration from California continues to support demand
  • -Low property taxes but rapidly rising assessed values

Cash Left in Deal

$91,133

Weak
Post-Refi CoC Return-29.0%
Total Cash In$554,550
Refi Loan Amount$472,875
Cash Back from Refi$463,418
Equity Captured$95,500
Monthly Cash Flow$-2,200
Monthly Mortgage$3,146
NOI$11,349

Where Rent Goes

CASH FLOW$-2,200
Cash Flow$0
Debt Service$37,753
Expenses$8,475

Total Cash In Breakdown

Purchase$485,000
Rehab$50,000
Holding$5,000
Closing$14,550

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