← Calculators

Pennsylvania BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$34,900

Refinance Terms

Rental Income & Expenses(Pennsylvania defaults)

Pennsylvania Market Context

Avg Cap Rate

6.5%

Median Price

$283K

Property Tax

1.14%

Vacancy Rate

6.9%

Local Factors

  • -Philadelphia offers affordable urban investment with strong rental demand
  • -Pittsburgh is a growing tech hub with healthcare and education anchors
  • -Property tax rates vary dramatically between counties and school districts

Cash Left in Deal

$76,084

Weak
Post-Refi CoC Return-14.1%
Total Cash In$346,490
Refi Loan Amount$275,925
Cash Back from Refi$270,407
Equity Captured$34,900
Monthly Cash Flow$-896
Monthly Mortgage$1,836
NOI$11,280

Where Rent Goes

CASH FLOW$-896
Cash Flow$0
Debt Service$22,029
Expenses$10,056

Total Cash In Breakdown

Purchase$283,000
Rehab$50,000
Holding$5,000
Closing$8,490

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