BRRRR Calculator

Run the numbers on any Buy, Rehab, Rent, Refinance, Repeat deal. See your cash-on-cash return, monthly cash flow, and whether you hit infinite returns.

$
%
%
%
$
$
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