Free Tool
BRRRR Calculator
Model your Buy, Rehab, Rent, Refinance, Repeat strategy with full cash-on-cash return analysis.
$
%
%
%
$
$
mo
Cash-on-Cash Return
-10.0%
0%50%100%+
Cash Recovered at Refinance
76%Invested: $83,700Refi Proceeds: $63,750
Total Cash Invested
$83,700
Down: $30,000 + Rehab: $40,000 + Closing: $4,500 + Holding: $6,000
Refinance Loan Amount
$187,500
75% of $250,000 ARV
Cash Left in Deal
$19,950
Equity Position
$62,500
$250,000 ARV - $187,500 loan
Monthly Cash Flow
-$167
After mortgage ($1,247/mo)
Annual Cash Flow
-$2,005
Total ROI (Cash Flow + Equity)
303.2%
First-year return including forced equity