← Calculators

North Dakota BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$34,300

Refinance Terms

Rental Income & Expenses(North Dakota defaults)

North Dakota Market Context

Avg Cap Rate

6.8%

Median Price

$281K

Property Tax

0.94%

Vacancy Rate

7.8%

Local Factors

  • -Oil industry cycles in the Bakken region create boom-bust rental demand
  • -Harsh winters increase maintenance and heating costs significantly
  • -Fargo is the most stable rental market with university and healthcare employment

Cash Left in Deal

$75,935

Weak
Post-Refi CoC Return-23.7%
Total Cash In$344,430
Refi Loan Amount$273,975
Cash Back from Refi$268,496
Equity Captured$34,300
Monthly Cash Flow$-1,497
Monthly Mortgage$1,823
NOI$3,913

Where Rent Goes

CASH FLOW$-1,497
Cash Flow$0
Debt Service$21,873
Expenses$10,031

Total Cash In Breakdown

Purchase$281,000
Rehab$50,000
Holding$5,000
Closing$8,430

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