← Calculators

Missouri BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$27,400

Refinance Terms

Rental Income & Expenses(Missouri defaults)

Missouri Market Context

Avg Cap Rate

7%

Median Price

$258K

Property Tax

0.85%

Vacancy Rate

8.7%

Local Factors

  • -Kansas City and St. Louis offer strong cash-flow opportunities at low entry prices
  • -Landlord-friendly laws with relatively fast eviction processes
  • -Some rural areas face population decline; focus on metro markets for stability

Cash Left in Deal

$74,221

Weak
Post-Refi CoC Return-18.6%
Total Cash In$320,740
Refi Loan Amount$251,550
Cash Back from Refi$246,519
Equity Captured$27,400
Monthly Cash Flow$-1,149
Monthly Mortgage$1,674
NOI$6,300

Where Rent Goes

CASH FLOW$-1,149
Cash Flow$0
Debt Service$20,083
Expenses$9,708

Total Cash In Breakdown

Purchase$258,000
Rehab$50,000
Holding$5,000
Closing$7,740

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