← Calculators

West Virginia BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$24,700

Refinance Terms

Rental Income & Expenses(West Virginia defaults)

West Virginia Market Context

Avg Cap Rate

7.5%

Median Price

$249K

Property Tax

0.48%

Vacancy Rate

9.8%

Local Factors

  • -Among the most affordable states for investment entry but population is declining
  • -High vacancy rates reflect limited economic growth and outmigration
  • -Low insurance and property tax costs keep holding costs minimal

Cash Left in Deal

$73,551

Weak
Post-Refi CoC Return-19.4%
Total Cash In$311,470
Refi Loan Amount$242,775
Cash Back from Refi$237,920
Equity Captured$24,700
Monthly Cash Flow$-1,192
Monthly Mortgage$1,615
NOI$5,081

Where Rent Goes

CASH FLOW$-1,192
Cash Flow$0
Debt Service$19,382
Expenses$6,739

Total Cash In Breakdown

Purchase$249,000
Rehab$50,000
Holding$5,000
Closing$7,470

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