All calculators
BRRRR deal analyzer
BRRRR deal analyzer
Buy. Rehab. Rent. Refinance. Repeat.
Estimate how much capital remains after refinance costs and whether stabilized net operating income supports the new loan.
Cash left in the deal$12,50033.7% estimated cash-on-cash return
- Total project cost
- $319,000
- Initial cash invested
- $127,000
- New refinance loan
- $315,000
- Net cash returned at refinance
- $114,500
- Monthly refinance payment
- $2,149
- Estimated monthly cash flow
- $351
- Estimated DSCR
- 1.16
- Equity after refinance
- $105,000
- 70% rule max purchase
- $234,000
Educational estimate only. Actual qualification, costs, and loan terms vary.