← Calculators

New Jersey BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$106,300

Refinance Terms

Rental Income & Expenses(New Jersey defaults)

New Jersey Market Context

Avg Cap Rate

5%

Median Price

$521K

Property Tax

1.68%

Vacancy Rate

3.6%

Local Factors

  • -Highest effective property tax rate in the nation at 1.68%
  • -Strong rental demand from NYC commuters keeps vacancy low
  • -Tenant-friendly laws and rent control in some municipalities

Cash Left in Deal

$93,815

Weak
Post-Refi CoC Return-29.1%
Total Cash In$591,630
Refi Loan Amount$507,975
Cash Back from Refi$497,816
Equity Captured$106,300
Monthly Cash Flow$-2,277
Monthly Mortgage$3,380
NOI$13,237

Where Rent Goes

CASH FLOW$-2,277
Cash Flow$0
Debt Service$40,555
Expenses$15,719

Total Cash In Breakdown

Purchase$521,000
Rehab$50,000
Holding$5,000
Closing$15,630

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