Buy · Rehab · Rent · Refinance · Repeat

BRRRR Analyzer

Analyze your full BRRRR strategy, measure cash recovery, and calculate key investment metrics.

Negative Cash Flow DSCR Below 1.0

1Buy

Purchase Price

Buying Closing Costs %

$5,400

2Rehab

Rehab Budget

Holding Period (mo)

Holding Cost/mo

Total: $3,200

Total Cash In (All-In Cost)$228,600

3Rent

Monthly Rent

Vacancy %

Expenses % of EGIⓘ

4Refinance

After-Repair Value (ARV)ⓘ

Refi LTV %ⓘ

Loan: $210,000

Refi Interest Rate

Refi Term

Refi Closing Costs %

Closing costs: $5,250 · Net cash out: $204,750

5Repeat

Use the cash pulled out of this deal to fund your next BRRRR. Here's what you're working with:

Cash Left in Deal

$23,850

Cash Out (Available for Next Deal)

$204,750

Monthly Cash Flow

-$218.17/mo

Cash-on-Cash Return

-10.98%

Cap Rate

5.20%

DSCR

0.85

Cash Recovery

Cash Recovered90%

Total Cash In

$228,600

Cash Out (Refi)

$204,750

Cash Left in Deal$23,850

Equity at Refi$70,000

ARV Spread$51,400

Cash Flow & Returns

Effective Gross Income$2,024.00/mo

NOI (Annual)ⓘ$14,573

Annual Debt Service$17,191

Monthly Cash Flow-$218.17/mo

Cap Rateⓘ5.20%

DSCRⓘ0.85

Cash-on-Cash Returnⓘ-11.0%

Export Analysis

DSCR below 1.0 — the property does not generate enough income to cover debt service. Most lenders require ≥1.25.

For informational purposes only. Verify all figures with your lender and broker before making an offer.

Ready to take the next step?

Triniyah Real Estate is here to guide you through every step of the process.

Talk to an Agent