← Calculators

Minnesota BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$56,200

Refinance Terms

Rental Income & Expenses(Minnesota defaults)

Minnesota Market Context

Avg Cap Rate

5.8%

Median Price

$354K

Property Tax

0.99%

Vacancy Rate

5.4%

Local Factors

  • -Minneapolis-St. Paul has strong corporate employment base (Fortune 500 HQs)
  • -Rent stabilization ordinance in St. Paul (passed 2021) affects investor returns
  • -Cold climate increases heating and winter maintenance costs

Cash Left in Deal

$81,373

Weak
Post-Refi CoC Return-23.7%
Total Cash In$419,620
Refi Loan Amount$345,150
Cash Back from Refi$338,247
Equity Captured$56,200
Monthly Cash Flow$-1,606
Monthly Mortgage$2,296
NOI$8,288

Where Rent Goes

CASH FLOW$-1,606
Cash Flow$0
Debt Service$27,555
Expenses$11,344

Total Cash In Breakdown

Purchase$354,000
Rehab$50,000
Holding$5,000
Closing$10,620

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