← Calculators

New Mexico BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$57,100

Refinance Terms

Rental Income & Expenses(New Mexico defaults)

New Mexico Market Context

Avg Cap Rate

6.2%

Median Price

$357K

Property Tax

0.61%

Vacancy Rate

6.6%

Local Factors

  • -Albuquerque and Santa Fe are the primary rental markets with different investor profiles
  • -National labs (Los Alamos, Sandia) provide stable high-income renter base
  • -Low property taxes keep holding costs manageable

Cash Left in Deal

$81,597

Weak
Post-Refi CoC Return-25.0%
Total Cash In$422,710
Refi Loan Amount$348,075
Cash Back from Refi$341,114
Equity Captured$57,100
Monthly Cash Flow$-1,697
Monthly Mortgage$2,316
NOI$7,425

Where Rent Goes

CASH FLOW$-1,697
Cash Flow$0
Debt Service$27,789
Expenses$9,231

Total Cash In Breakdown

Purchase$357,000
Rehab$50,000
Holding$5,000
Closing$10,710

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