Analyze Buy, Rehab, Rent, Refinance, Repeat deals using Texas market data. Property tax, insurance, vacancy rates, and rents are pre-filled with current Texas averages.
Avg Cap Rate
5.8%
Median Price
$338K
Property Tax
1.25%
Vacancy Rate
9.2%
Local Factors
Cash Left in Deal
$80,181
Where Rent Goes
Total Cash In Breakdown
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.
Keep running the numbers
Got your Texas BRRRR numbers? Make sure your rehab budget and exit strategy hold up.
Calculate the maximum purchase price for a house flip using the 70% rule.
Estimate renovation costs by room and scope to budget your next flip or BRRRR project.
Measure the annual return on your actual cash invested, factoring in financing, expenses, and rental income.