BRRRR Calculator (React)

Beta: React UI powered by shared deal analysis logic

BRRRR Calculator (Beta)

Analyze Buy-Rehab-Rent-Refinance-Repeat deals with refinance and cash flow metrics.

Purchase Price ($)Rehab Cost ($)After Repair Value ($)Monthly Rent ($)Monthly Expenses ($)Vacancy Rate (%)Holding Months

Down Payment (%)Purchase Rate (%)Refi LTV (0-1)Refi Rate (%)Closing Costs ($)Refi Closing Costs ($)

Down Payment

$40,000

Rehab

$40,000

Closing

$3,000

Holding

$10,644

Total Cash In

$93,644

Refi Loan Amount

$225,000

Cash Out

$62,000

Cash Left In

$31,644

New Monthly Payment

$1,497

Effective Rent

$2,375

Expenses

$600

Mortgage

$1,497

Net Monthly

$278

Cash-on-Cash

10.5%

Total ROI (Yr 1)

64.4%

Equity Capture

$57,000

Equity Position

$75,000

Deal Rating: 4/6 • Good

Proceed with caution