All calculators
Free · No signup
BRRRR Calculator
Buy, Rehab, Rent, Refinance, Repeat. Model all-in cost, refi proceeds, cash left in the deal, and post-refi cash flow.
Acquisition
After-Repair Value
Refinance
Rental operations (post-refi)
All-in cost
$160,900
New loan
$157,500
Cash left in deal
$8,125
Cash-on-cash
19.5%
Buy closing costs$2,400
Refi closing costs$4,725
Cash out at refi-$8,125
Capital recycled95.0%
Monthly P&I-$1,048
Monthly NOI$1,180
Monthly cash flow$132
Yearly cash flow$1,586
Cap rate on ARV6.7%
Equity after refi$52,500
Actual LTV75.0%
75% rule (all-in ≤ 75% ARV) Fail
Full capital recycle at refi Fail
Positive post-refi cash flow Pass
Screening BRRRR deals at scale?
Property Hunter runs BRRRR underwriting on live listings and only shows you the ones that hit your ARV, all-in-cost, and refi targets. Free 14-day Pro trial.
Start free trial