BRRRR Calculator
Analyze Buy, Rehab, Rent, Refinance, Repeat deal economics and capital recycling.
Investment Strategy
Intermediate
Educational & Informational Purpose Only
This content, data, and mathematical output is provided exclusively for educational purposes and does not constitute formal investment, legal, or tax advice. Real estate investing involves substantial risk of loss. Past performance does not guarantee future results. Always consult with qualified professionals before making financial decisions.
Inputs
$
$
$
$
Refinance LTV: 75%
%
$
$
Results
Total Invested
$198,000
Refinance Amount
$195,000
Capital Left in Deal
$3,000
Capital Recycled
98.5%
Monthly Cash Flow
$2.66
Annual Cash Flow
$32
Cash-on-Cash Return
1.06%
Capital Flow
Monthly Cash Flow Breakdown
Gross Monthly Rent
$1,800.00
Operating Expenses
-$500.00
Debt Service
-$1,297.34
Net Cash Flow
$2.66