← Back to Tools
BRRRR Calculator
Analyze the Buy, Rehab, Rent, Refinance, Repeat strategy. Calculate your capital recycling potential and returns.
Buy Phase
$
Rehab Phase
$
$
Holding costs include loan payments, utilities, insurance during rehab
After Repair Value (ARV)
$
Equity Created$53,100.00
ARV minus all-in costs (21.24% of ARV)
Cash Left in Deal
$13,150.00
$183,750.00 cash-out from $196,900.00 invested
AI Investment Insights
BRRRR Phases Breakdown
🏠
Buy$154,500.00
Purchase + 3.00% closing
🔧
Rehab$42,400.00
3 months + holding costs
🔑
Rent$1,187.70
Monthly NOI
🏦
Refinance$187,500.00
75.00% LTV
🔄
Repeat$13,150.00
Cash still in deal
Key Metrics
Cash-on-Cash Return
-5.45%
Target: 12%+
Cap Rate
5.70%
Target: 8%+
Monthly Cash Flow
-$59.74
After all expenses
Equity Created
$53,100.00
21.24% of ARV
Investment Summary
Purchase Price$150,000.00
+ Closing Costs$4,500.00
+ Rehab Costs$40,000.00
+ Holding Costs (3 mo)$2,400.00
Total All-In Cost$196,900.00
After Repair Value (ARV)$250,000.00
Refinance Loan (75.00% LTV)$187,500.00
- Refi Closing Costs-$3,750.00
Cash-Out Proceeds$183,750.00
Cash Left in Deal$13,150.00
Monthly Expenses (After Stabilization)
$1,770
per month
Mortgage
$1,247.44Property Tax
$200.00Insurance
$100.00Maintenance
$85.50Management
$136.80Monthly Cash Flow-$59.74
$1,710.00 rent - $1,769.74 expenses
Ready to find your next BRRRR deal?
Get a free rental estimate to validate your ARV assumptions and projected rent.