← Calculators

Montana BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$106,900

Refinance Terms

Rental Income & Expenses(Montana defaults)

Montana Market Context

Avg Cap Rate

5%

Median Price

$523K

Property Tax

0.59%

Vacancy Rate

4.2%

Local Factors

  • -Bozeman and Missoula saw massive price appreciation from remote worker migration
  • -No state sales tax but property values have risen sharply
  • -Seasonal tourism in resort areas creates short-term rental opportunities

Cash Left in Deal

$93,964

Weak
Post-Refi CoC Return-33.4%
Total Cash In$593,690
Refi Loan Amount$509,925
Cash Back from Refi$499,727
Equity Captured$106,900
Monthly Cash Flow$-2,619
Monthly Mortgage$3,393
NOI$9,281

Where Rent Goes

CASH FLOW$-2,619
Cash Flow$0
Debt Service$40,711
Expenses$11,191

Total Cash In Breakdown

Purchase$523,000
Rehab$50,000
Holding$5,000
Closing$15,690

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