← Calculators

Ohio BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$22,300

Refinance Terms

Rental Income & Expenses(Ohio defaults)

Ohio Market Context

Avg Cap Rate

7.2%

Median Price

$241K

Property Tax

1.28%

Vacancy Rate

5.8%

Local Factors

  • -Columbus is a standout growth market among Ohio cities with strong job growth
  • -Cleveland and Cincinnati offer high cash-flow potential at very low entry prices
  • -High property taxes are the main drag on investor returns

Cash Left in Deal

$72,955

Weak
Post-Refi CoC Return-16.2%
Total Cash In$303,230
Refi Loan Amount$234,975
Cash Back from Refi$230,276
Equity Captured$22,300
Monthly Cash Flow$-987
Monthly Mortgage$1,563
NOI$6,919

Where Rent Goes

CASH FLOW$-987
Cash Flow$0
Debt Service$18,760
Expenses$9,089

Total Cash In Breakdown

Purchase$241,000
Rehab$50,000
Holding$5,000
Closing$7,230

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