BRRRR Strategy Calculator
BRRRR Master ENTERPRISE
Powered by iTechVista.com
Buy • Rehab • Rent • Refinance • Repeat
1. Purchase & Bridge Loan
Purchase Price $100,000
Down Payment (Purchase) 20%
Purchase Interest Rate 10%
Interest Only during rehab
Buying Closing Costs 3%
2. Rehab & Holding
Renovation Budget $25,000
Project Duration 4 Months
Monthly Utilities/Ins/Tax $300
3. Refi & Performance
After Repair Value (ARV) $180,000
New Loan LTV 75%
Refi Interest Rate 7.0%
Refi Closing Costs $3,000
4. Rental Stats
Projected Rent $1,600
Monthly OpEx $400
(Excluding Mortgage)
Total Project Cost
$0
Basis (Buy+Fix+Hold)
Refi Cash Out
$0
New Loan Amount
Cash Trapped
$0
Left in Deal
Post-Refi Cash Flow
$0
Monthly Net
Capital Timeline & Exit
Risk Matrix: Cash Trapped Analysis
ARV vs Rehab Budget
Deal Analysis
Loading...
Velocity Projector
If you repeat this cycle 2x per year for 5 years:
$0
Total Equity Created