← Calculators

Wisconsin BRRRR Calculator

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

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$43,300

Refinance Terms

Rental Income & Expenses(Wisconsin defaults)

Wisconsin Market Context

Avg Cap Rate

6.2%

Median Price

$311K

Property Tax

1.19%

Vacancy Rate

4.1%

Local Factors

  • -Milwaukee offers affordable urban investment with moderate rental demand
  • -High property taxes are the primary expense concern for investors
  • -Madison has very low vacancy driven by state government and UW employment

Cash Left in Deal

$78,170

Weak
Post-Refi CoC Return-18.9%
Total Cash In$375,330
Refi Loan Amount$303,225
Cash Back from Refi$297,161
Equity Captured$43,300
Monthly Cash Flow$-1,233
Monthly Mortgage$2,017
NOI$9,414

Where Rent Goes

CASH FLOW$-1,233
Cash Flow$0
Debt Service$24,208
Expenses$9,702

Total Cash In Breakdown

Purchase$311,000
Rehab$50,000
Holding$5,000
Closing$9,330

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