Sublime
← All calculators
InvestorFree

BRRRR

Buy, rehab, rent, refinance: how much cash stays in the deal.

Share or save these exact numbers. The link keeps every input, so whoever opens it sees the same result and can change any number to compare options.

Buy and rehab

$

What you will pay to buy the property.

$

Your estimate of what it will cost to repair or renovate the property. Get a contractor's quote if you can, since repairs often cost more than expected.

$

What you expect the property to sell for once the repairs are done, based on recent sales of similar nearby homes. It is an estimate, so also try a lower number to see how risky the deal is.

How many months pass between buying the property and refinancing it. Lenders often require you to own it for a minimum time first.

%

Fees you pay when you buy (lender, title company, recording), as a percentage of the purchase price. Often around 2% to 5%.

$

What it costs each month to own the property while you work on it: property tax, insurance and utilities. Loan interest is counted separately.

Initial funding

How you pay for the purchase before the refinance: with a short-term loan (hard money) or entirely with your own cash.

%

How much of the combined purchase price and repair budget the lender will loan you. You cover the rest in cash.

%

The yearly cost of a short-term loan where you pay only the interest each month and none of the balance. Short-term investor loans usually cost more than regular mortgages, so use your lender's quote.

%

A fee paid to the lender when the loan starts. One point is 1% of the loan, so 2 points on a $100,000 loan costs $2,000. Enter 0 if there is none.

Rent and expenses

$

What a tenant would pay each month. Check listings for similar rentals nearby.

%

The percentage of time the property sits empty between tenants, earning no rent. 5% to 8% is a common planning figure; 6% is about three weeks a year.

$

What you pay the county in property tax each year, in dollars. You can look up a property's tax bill on its county website.

$

What you pay each year to insure the property, in dollars. Get a quote from an insurance company.

%

Money set aside for routine repairs and upkeep, as a percentage of the rent. 5% to 10% is a common planning range.

%

Money set aside for big, expensive replacements like a roof, furnace or water heater, as a percentage of the rent, so those bills don't wipe out your cash flow. 5% to 10% is common.

%

What a property manager charges to find tenants, collect rent and handle problems, as a percentage of the rent. Often 8% to 10%. Enter 0 if you would manage it yourself, though your time has value too.

$

Utilities you pay as the owner each month, such as water, trash or shared electric. Enter 0 if tenants pay all of their own.

Refinance

%

How much the new lender will loan, as a percentage of the property's after-repair value. Many investor loans stop around 75%. Confirm with a lender.

%

The yearly cost of the loan, as a percentage of what you owe. Use a current quote from a lender, because rates change often.

How many years you have to pay the loan back. A 30-year loan has smaller monthly payments; a 15-year loan has bigger payments but costs far less interest overall.

%

Fees for the new loan, as a percentage of the new loan amount. Often around 2% to 5%.

Cash left in the deal

$13,651

70% of your $46,063 recovered at refinance

Deal check

Rules-based review

Solid BRRRR

Workable on paper. Check the flags below before you commit.

  • The refinance returns 70% of your $46,063, leaving $13,651 stuck in the deal.
  • After the new payment the property cash flows $3 a month.
  • DSCR is 1.00. Investor lenders commonly want about 1.2 to 1.25 or better.
  • Appraisal risk: if the refinance appraisal comes in 10% under your ARV, you would have $29,292 left in the deal instead of $13,651. Equity after the refinance is $53,750.

What would change the answer

  • →To pull every dollar out, the appraised value needs to reach about $233,764, or you need to buy and rehab for less.

Terms used:BRRRRARV (after-repair value)DSCR (debt service coverage ratio)LTV (loan-to-value)AppraisalCash-out refinance

An estimate from your inputs, not financial, tax or legal advice. Verify every number with real comps, quotes and the source records.

$3

Monthly cash flow

0.3%

Cash-on-cash

$53,750

Equity after refi

1.00

DSCR

All-in project cost
$170,063
Your cash invested
$46,063
New loan (ARV × LTV)
$161,250
Pays off hard money
− $124,000
Refinance closing costs
− $4,838
Cash back to you
$32,413
New monthly payment (P&I)
$1,073
Net operating income / month
$1,076

What this means

You get 70% of your cash back. The rest, $13,651, stays in the deal.

The ARV is your estimate. A refinance lender orders its own appraisal and often requires you to own the property for a set period first, so test a lower ARV here to see how fragile the plan is.

For education and planning only. Results are estimates based on the numbers you enter and are not financial, tax, legal or lending advice. Loan rules, rates and taxes vary, so confirm details with a licensed professional.

More investor calculators

Skip the guesswork

Run it on real leads.

Members get evidence-backed distress leads in their own county, ranked by how many signals overlap.

Claim your territory

Live from the feed

Dauphin County, PA

Updated 2h ago

564

Records

564

New this week

1

2+ signals

  • Mountain St

    tax repository

    3h ago
  • Sleepy Hollow Rd (Trailer)

    tax repository

    3h ago
  • Chelton Av 8 (Trailer)

    tax repository

    3h ago
  • Chelton Ave (Trailer)

    tax repository

    3h ago
See full records with evidence →