BRRRR Calculator
Analyze a Buy-Rehab-Rent-Refinance-Repeat deal. Calculate total investment, refinance cash-out, post-refi mortgage, cash flow, and cash left in the deal.
About this calculator
The BRRRR Calculator models the four phases of a Buy-Rehab-Rent-Refinance-Repeat real estate strategy in sequence, where each phase's output feeds the next. Buy and Rehab combine Purchase Price, Rehab Cost, and Holding Costs (insurance, taxes, utilities, hard-money interest) accrued over the Holding Period into Total Investment — everything spent before the property produces any income. Refinance applies Refinance LTV % to After Repair Value (ARV, the estimated post-renovation market value) to size the new cash-out loan; Cash Left in Deal is Total Investment minus that refinance amount, and when the refinance loan exceeds total investment, the negative figure becomes Cash Out at Refinance — cash returned to the investor at closing, the signature outcome that lets a BRRRR investor recycle capital into the next deal.
Rent models ongoing cash flow: effective rent (after Vacancy Rate) minus Monthly Operating Expenses minus the new mortgage payment on the refinanced loan. Cash-on-Cash Return divides Annual Cash Flow by Cash Left in Deal (never a negative denominator — the calculator floors it at zero), so a deal where cash was pulled OUT at refinance can show an extremely high or effectively undefined cash-on-cash return, since little or no investor capital remains tied up in the property while it still produces cash flow. Forced Appreciation (ARV minus Purchase Price) and Equity Captured (ARV minus the new loan balance) separate the deal's value-creation from its cash-flow performance — a deal can force substantial appreciation through rehab while still producing modest or negative monthly cash flow.
Financial Disclaimer
This calculator is for educational purposes only and does not constitute financial advice. Results are estimates based on the inputs provided. Consult a qualified financial advisor before making investment or financial planning decisions.
Inputs
Results
Cash Left in Deal
$3,200.00
≈ 3 smartphones
How to Use This Calculator
- Enter Purchase Price and Rehab Cost for the distressed property you plan to buy and renovate.
- Set After Repair Value (ARV) — the estimated market value post-renovation — and Holding Period in months.
- Enter Refinance LTV % (e.g. 75%) and the new loan's Interest Rate and Term to model the cash-out refinance.
- Input expected Monthly Rent, Vacancy Rate %, and Monthly Operating Expenses for the rental phase.
- Review Cash Left in Deal — a negative value means you pulled out more than you invested — and Monthly Cash Flow.
- Check Cash-on-Cash Return to evaluate ongoing returns relative to remaining capital in the deal.
How the result changes with After Repair Value ($)
| After Repair Value ($) | Cash Left in Deal |
|---|---|
| 100,000 | $78,200.00 |
| 150,000 | $40,700.00 |
| 300,000 | -$71,800.00 |
| 500,000 | -$221,800.00 |
What each input means
- Purchase Price ($)
- Distressed property purchase price.
- Rehab Cost ($)
- Total renovation/rehab budget.
- After Repair Value ($)
- Estimated market value after renovation.
- Holding Period (months)
- Months from purchase to refinance.
- Monthly Holding Cost ($)
- Insurance, taxes, utilities, hard money interest during rehab.
- Refinance LTV (%)
- Loan-to-value on new refinance loan.
- Refi Interest Rate (%)
- Interest rate on the refinanced mortgage.
- Refi Term (years)
- Term of the refinanced mortgage.
- Monthly Rent ($)
- Expected monthly rental income after rehab.
- Vacancy Rate (%)
- Expected annual vacancy rate.
- Monthly Operating Expenses ($)
- Taxes, insurance, maintenance, management (excluding mortgage).
What each result means
- Cash Left in Deal
- Your remaining cash after refinance. Negative = you pulled cash out.
- Cash Out at Refinance
- Cash received back at refinance closing.
- Monthly Cash Flow
- Net monthly income after refi mortgage and expenses.
- Annual Cash Flow
- Net annual rental income.
- Cash-on-Cash Return
- Annual cash flow / cash left in deal.
- Total Investment
- Purchase + rehab + holding costs.
- Forced Appreciation
- ARV minus original purchase price.
- New Loan Amount
- Refinance loan (ARV * LTV).
- New Monthly Mortgage
- P&I on the refinanced loan.
- Equity Captured
- ARV minus new loan balance.
How this is calculated
Worked example, using the default values
- Identify Input Parameters11 parametersPurchase Price ($) = 120000, Rehab Cost ($) = 30000, After Repair Value ($) = 200000, Holding Period (months) = 4, Monthly Holding Cost ($) = 800, Refinance LTV (%) = 75, Refi Interest Rate (%) = 7, Refi Term (years) = 30, Monthly Rent ($) = 1800, Vacancy Rate (%) = 8, Monthly Operating Expenses ($) = 500 = 11 input(s) provided
- Calculate Cash Left in DealCash Left in Deal = totalInvestment - refinanceAmount3200 = $3,200
- Calculate Cash Out at RefinanceCash Out at Refinance0 = $0
- Calculate Monthly Cash FlowMonthly Cash Flow = effectiveMonthlyRent - monthlyExpenses - monthlyMortgage158.05 = $158.05
Engine last updated . Checked against 1 independently-derived test — how we verify calculators. Built by Paul Gunder, a software engineer, not a licensed financial, medical, or legal professional.
Frequently Asked Questions
What does a negative Cash Left in Deal mean?
A negative Cash Left in Deal means the refinance loan amount (After Repair Value times Refinance LTV %) exceeded Total Investment (purchase price, rehab, and holding costs combined) — the investor pulled cash OUT of the deal at refinance rather than leaving any capital in it. That excess shows up separately as Cash Out at Refinance, and it's the core mechanism that lets a BRRRR investor recycle the same capital into a new deal rather than having it permanently tied up.
How is the new mortgage payment calculated after refinancing?
New Monthly Mortgage uses the standard amortizing-loan formula against the Refinance Amount (After Repair Value times Refinance LTV %), the Refi Interest Rate, and the Refi Term in years — the same math as any conventional mortgage payment calculation. It replaces any prior acquisition financing entirely; this calculator does not model the original purchase loan, only the cash needed to buy plus rehab and the new loan taken out at refinance.
Why does raising After Repair Value improve almost every output at once?
After Repair Value (ARV) is the single input the refinance phase is built on: Refinance Amount is ARV times Refinance LTV %, so raising ARV directly raises how much cash comes back at refinance, lowers Cash Left in Deal, raises Forced Appreciation (ARV minus Purchase Price), and raises Equity Captured (ARV minus the new loan). Because so many outputs derive from ARV, an inflated or overly optimistic ARV estimate is the single most common way a BRRRR analysis misleads an investor — get an independent, comparable-sales-based appraisal rather than relying on optimistic assumptions.
What's the difference between Forced Appreciation and Equity Captured?
Forced Appreciation is After Repair Value minus the original Purchase Price — the total value created by buying below market and renovating, regardless of financing. Equity Captured is After Repair Value minus the new refinance loan balance — the investor's actual ownership stake in the property after cashing out equity through the refinance. The two are independent quantities that both derive from ARV but move separately: Equity Captured only equals or falls below Forced Appreciation when Purchase Price is at or below the Refinance Amount. A deal bought close to ARV but refinanced at a low LTV can show Equity Captured far exceeding Forced Appreciation, since a small refinance loan leaves most of ARV as equity even though little value was actually created by the purchase-to-ARV spread.
Related Calculators
The questions that sit next to this one — chosen by subject, including calculators filed under a different category.
Cash-on-Cash Return Calculator
Calculate the annual return on actual cash invested in a rental property, factoring in down payment, closing costs, rehab, income, and expenses.
Real Estate InvestingTurnkey Rental Calculator
Analyze a turnkey rental property with management fees, mortgage, vacancy, and maintenance to project cash flow and key investment metrics.
Real Estate Investing1031 Exchange Calculator
Calculate tax deferral from a 1031 like-kind exchange. Compare taxes owed with and without the exchange, boot exposure, and cash needed for the replacement property.
Loans, Debt & CreditRefinance Calculator
Compare your current loan to a refinanced loan. See monthly savings, total interest savings, and break-even point.
Commercial Real EstateLease vs Buy Commercial Calculator
Compare the net present cost of leasing versus buying commercial property over a holding period.
More in Real Estate & Property.