← Calculators

Tennessee BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$64,000

Refinance Terms

Rental Income & Expenses(Tennessee defaults)

Tennessee Market Context

Avg Cap Rate

5.8%

Median Price

$380K

Property Tax

0.46%

Vacancy Rate

8.2%

Local Factors

  • -No state income tax on wages makes it attractive for renters and investors
  • -Nashville is a top migration destination with strong job growth but rising prices
  • -Memphis offers high cash-flow potential but requires active management

Cash Left in Deal

$83,310

Weak
Post-Refi CoC Return-25.2%
Total Cash In$446,400
Refi Loan Amount$370,500
Cash Back from Refi$363,090
Equity Captured$64,000
Monthly Cash Flow$-1,751
Monthly Mortgage$2,465
NOI$8,561

Where Rent Goes

CASH FLOW$-1,751
Cash Flow$0
Debt Service$29,579
Expenses$9,751

Total Cash In Breakdown

Purchase$380,000
Rehab$50,000
Holding$5,000
Closing$11,400

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