← Calculators

Utah BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$114,400

Refinance Terms

Rental Income & Expenses(Utah defaults)

Utah Market Context

Avg Cap Rate

4.5%

Median Price

$548K

Property Tax

0.45%

Vacancy Rate

4.8%

Local Factors

  • -Salt Lake City and Provo have strong tech sector growth (Silicon Slopes)
  • -Low property taxes and insurance keep holding costs down
  • -High home prices relative to rents compress cap rates

Cash Left in Deal

$95,826

Weak
Post-Refi CoC Return-33.4%
Total Cash In$619,440
Refi Loan Amount$534,300
Cash Back from Refi$523,614
Equity Captured$114,400
Monthly Cash Flow$-2,669
Monthly Mortgage$3,555
NOI$10,632

Where Rent Goes

CASH FLOW$-2,669
Cash Flow$0
Debt Service$42,657
Expenses$8,604

Total Cash In Breakdown

Purchase$548,000
Rehab$50,000
Holding$5,000
Closing$16,440

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