← Calculators

Maryland BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$74,500

Refinance Terms

Rental Income & Expenses(Maryland defaults)

Maryland Market Context

Avg Cap Rate

5.5%

Median Price

$415K

Property Tax

0.9%

Vacancy Rate

5.7%

Local Factors

  • -Proximity to DC provides strong government and defense contractor rental demand
  • -Baltimore offers affordable investment opportunities but with higher management intensity
  • -Tenant-friendly laws require careful lease structuring

Cash Left in Deal

$85,918

Weak
Post-Refi CoC Return-24.1%
Total Cash In$482,450
Refi Loan Amount$404,625
Cash Back from Refi$396,533
Equity Captured$74,500
Monthly Cash Flow$-1,725
Monthly Mortgage$2,692
NOI$11,607

Where Rent Goes

CASH FLOW$-1,725
Cash Flow$0
Debt Service$32,304
Expenses$10,857

Total Cash In Breakdown

Purchase$415,000
Rehab$50,000
Holding$5,000
Closing$12,450

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