BRRRR Calculator

Buy · Rehab · Rent · Refinance · Repeat

Phase 1: Buy

$
%

Typical: 2-5%

Total acquisition: $154,500

BRRRR Results

Cash Left in Deal

$30,200

Monthly Cash Flow

-$255

CoC Return

-10.1%

Cash Recovered

84%

Equity Created

$55,000

All-in Cost$191,900
Cash Out from Refi$161,700
Monthly Mortgage$1,059
DSCR0.76
Cap Rate (on ARV)4.4%

84% recovery. Consider negotiating purchase price or finding a higher ARV.

Master BRRRR with weekly deal breakdowns

Climb subscribers get a real deal analyzed with every number shown — wins and losses.