← Calculators

Virginia BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$83,200

Refinance Terms

Rental Income & Expenses(Virginia defaults)

Virginia Market Context

Avg Cap Rate

5.2%

Median Price

$444K

Property Tax

0.75%

Vacancy Rate

5.6%

Local Factors

  • -Northern Virginia benefits from federal government and defense contractor employment
  • -Hampton Roads has military base-driven rental demand
  • -Richmond is an emerging investment market with lower entry prices than NoVA

Cash Left in Deal

$88,078

Weak
Post-Refi CoC Return-24.5%
Total Cash In$512,320
Refi Loan Amount$432,900
Cash Back from Refi$424,242
Equity Captured$83,200
Monthly Cash Flow$-1,796
Monthly Mortgage$2,880
NOI$13,011

Where Rent Goes

CASH FLOW$-1,796
Cash Flow$0
Debt Service$34,561
Expenses$10,617

Total Cash In Breakdown

Purchase$444,000
Rehab$50,000
Holding$5,000
Closing$13,320

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