← Calculators

Oregon BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$101,500

Refinance Terms

Rental Income & Expenses(Oregon defaults)

Oregon Market Context

Avg Cap Rate

4.8%

Median Price

$505K

Property Tax

0.79%

Vacancy Rate

6.7%

Local Factors

  • -Statewide rent control (SB 608) limits annual increases to 7% plus CPI
  • -No sales tax but higher income taxes affect overall cost of living
  • -Portland metro has strong tech employment but faces urban policy challenges

Cash Left in Deal

$92,623

Weak
Post-Refi CoC Return-31.4%
Total Cash In$575,150
Refi Loan Amount$492,375
Cash Back from Refi$482,528
Equity Captured$101,500
Monthly Cash Flow$-2,423
Monthly Mortgage$3,276
NOI$10,230

Where Rent Goes

CASH FLOW$-2,423
Cash Flow$0
Debt Service$39,309
Expenses$10,506

Total Cash In Breakdown

Purchase$505,000
Rehab$50,000
Holding$5,000
Closing$15,150

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