← Calculators

Vermont BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$66,400

Refinance Terms

Rental Income & Expenses(Vermont defaults)

Vermont Market Context

Avg Cap Rate

5.5%

Median Price

$388K

Property Tax

1.4%

Vacancy Rate

3.7%

Local Factors

  • -Lowest homeowners insurance costs in the nation
  • -Very tight rental market with limited new construction
  • -High property taxes and cold climate increase total holding costs

Cash Left in Deal

$83,906

Weak
Post-Refi CoC Return-26.8%
Total Cash In$454,640
Refi Loan Amount$378,300
Cash Back from Refi$370,734
Equity Captured$66,400
Monthly Cash Flow$-1,874
Monthly Mortgage$2,517
NOI$7,719

Where Rent Goes

CASH FLOW$-1,874
Cash Flow$0
Debt Service$30,202
Expenses$10,833

Total Cash In Breakdown

Purchase$388,000
Rehab$50,000
Holding$5,000
Closing$11,640

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