Investment Analysis · Calculator

BRRRR Strategy Analyzer

Model all-in basis, ARV refinance, cash left in the deal, NOI, and post-refi cash-on-cash.

← All calculatorsLiveResources hub

Inputs

Buy → Rehab → Rent → Refinance → Repeat. Simplified; lender seasoning and ARV haircuts vary.

Purchase price ($)

Rehab budget ($)

Buy closing costs ($)

Holding costs during rehab ($)Interest, utilities, insurance while vacant

After-repair value ARV ($)

Refinance LTV (%)

Refi rate (%)

Refi term (years)

Refi closing costs ($)

Market rent ($ / month)

Vacancy (%)

OpEx ($ / month)

Results

All-in basis

$271,500

Refinance loan amount

$258,750

Cash left in deal

$17,250

Refi P&I / month

$1,695

NOI (yr)

$21,210

BTCF (yr)

$864

Cash-on-cash

5.01%

Cap rate on ARV

6.15%

Educational disclaimer: For educational purposes only. Not financial, legal, tax, or investment advice. Results depend on your inputs and local conditions. Verify assumptions with qualified professionals before making decisions.