BRRRR Calculator
Buy, rehab, rent, refinance — how much cash comes back out.
Reviewed by the Calculation Machine team · Updated 24 October 2026 · How we check our maths
Your values
ⓘ Live results
- Cash left in the deal
- $19,500.00
- Cash pulled back out
- $217,500.00
- Total invested
- $237,000.00
- New loan amount
- $217,500.00
- New monthly payment
- $1,447.03
- Annual cash flow
- -$324.40
- Cash-on-cash after refinance
- -1.7%
- Equity created
- $53,000.00
Quick answer
In a BRRRR deal (buy, rehab, rent, refinance, repeat), the cash left in is everything you invested minus the new loan from the refinance: total invested − ARV × refinance LTV. Spending $237,000 on a house that appraises at $290,000 and refinancing at 75% LTV gives a $217,500 loan, so $19,500 stays tied up in the property.
What the BRRRR calculator does
This calculator follows a BRRRR deal from purchase through refinance. It totals what you put in (purchase, rehab, holding and closing costs), sizes the new mortgage from the after-repair value and the lender's loan-to-value limit, and shows how much cash comes back out, how much stays in, the new monthly payment, annual cash flow, cash-on-cash return on the money left in, and the equity created.
It treats everything invested as your own cash, as if you bought with cash or a short-term loan that the refinance pays off in full. Refinance closing costs are not deducted separately — add them to holding and closing costs. Operating expenses should cover property tax, insurance, maintenance, vacancy, capital reserves and management; leaving any out makes cash flow look better than it will be.
The method only works if the appraisal supports your ARV and the rent covers the larger loan. If you would rather sell after the rehab, compare the same numbers in the fix and flip calculator.
The formula
Invested = purchase + rehab + holding/closing costs New loan = ARV × LTV Cash left in = max(0, invested − new loan) Payment = L × r ÷ (1 − (1 + r)^−n) Annual cash flow = (rent − operating expenses − payment) × 12 Cash-on-cash = annual cash flow ÷ cash left in
| Symbol | Meaning | Unit |
|---|---|---|
| ARV | After-repair value: the appraised value once work is finished | $ |
| LTV | Loan-to-value the refinance lender allows | % |
| L | New loan amount (ARV × LTV) | $ |
| r | Monthly interest rate: annual rate ÷ 12 | decimal |
| n | Number of monthly payments: term in years × 12 | months |
| operating expenses | Monthly taxes, insurance, repairs, vacancy, capex reserve and management | $/month |
The BRRRR acronym comes from the US rental-investing community; the payment line is the standard fixed-rate amortization formula. When the new loan exceeds what you invested, the calculator caps cash returned at the amount invested and shows cash-on-cash as infinite. In practice any surplus loan proceeds would also come to you, less refinance costs.
Worked examples
Typical BRRRR that leaves some cash in
Buy for $180,000, rehab for $45,000, $12,000 of holding and closing costs, appraise at $290,000, refinance at 75% LTV and 7% over 30 years, rent for $2,200 with $780 of monthly expenses.
Inputs
- Purchase price180000 $
- Rehab budget45000 $
- Holding and closing costs12000 $
- After-repair value290000 $
- Refinance LTV75 %
- Refinance rate7 %
- Term30 yr
- Monthly rent2200 $
- Monthly operating expenses780 $
Result
- Cash left in the deal$19,500.00
- Cash pulled back out$217,500.00
- Total invested$237,000.00
- New loan amount$217,500.00
- New monthly payment$1,447.03
- Annual cash flow-$324.40
The refinance returns $217,500 and leaves $19,500 in the deal, with $53,000 of equity created. But the $1,447.03 payment makes cash flow slightly negative at −$324.40 a year, so this deal recycles capital without paying you to hold it.
Full cash recovery
A $120,000 purchase with a $40,000 rehab and $8,000 of costs appraises at $230,000. Refinance at 75% LTV and 7%, rent $1,900 with $650 of expenses.
Inputs
- Purchase price120000 $
- Rehab budget40000 $
- Holding and closing costs8000 $
- After-repair value230000 $
- Refinance LTV75 %
- Refinance rate7 %
- Term30 yr
- Monthly rent1900 $
- Monthly operating expenses650 $
Result
- Cash left in the deal$0.00
- Cash pulled back out$168,000.00
- Total invested$168,000.00
- New loan amount$172,500.00
- New monthly payment$1,147.65
- Annual cash flow$1,228.24
The $172,500 loan exceeds the $168,000 invested, so all cash comes back and the property still cash-flows $1,228.24 a year — the outcome the strategy aims for. The $62,000 equity cushion protects against a softer appraisal.
Appraisal too low for the strategy
A $240,000 purchase plus $30,000 rehab and $15,000 costs appraises at only $300,000, and the lender caps LTV at 70% at 7.25%.
Inputs
- Purchase price240000 $
- Rehab budget30000 $
- Holding and closing costs15000 $
- After-repair value300000 $
- Refinance LTV70 %
- Refinance rate7.25 %
- Term30 yr
- Monthly rent2300 $
- Monthly operating expenses850 $
Result
- Cash left in the deal$75,000.00
- Cash pulled back out$210,000.00
- Total invested$285,000.00
- New loan amount$210,000.00
- New monthly payment$1,432.57
- Annual cash flow$209.16
$75,000 stays trapped in the property for a 0.3% cash-on-cash return. Paying close to market value leaves too little forced equity; this is a buy-and-hold rental, not a BRRRR.
What the refinance lender will allow
Two lender rules decide how much cash you get back:
- Maximum LTV: conventional cash-out refinances on investment properties are commonly capped around 70–75% of appraised value, and DSCR or portfolio lenders set their own limits. Use the figure from your lender's term sheet, not the best case.
- Seasoning: many lenders will only use the new appraised value after you have owned the property for a set period, often around six months; before that they may lend against your purchase price plus documented rehab. Ask about seasoning before you buy, because it determines how long your cash is tied up.
Lenders also check that rent covers the new payment. The DSCR calculator shows whether the deal meets a typical 1.20–1.25 coverage ratio.
Reading the results
- Cash left in near zero with positive cash flow: the ideal BRRRR. You can repeat with the same capital.
- Cash left in, positive cash flow: still a good rental; judge it on cash-on-cash return against your alternatives, and compare with the cash-on-cash return calculator for a standard purchase.
- Little cash left in, negative cash flow: you have recycled capital but will pay each month to hold the property. Higher rent, lower expenses or a smaller loan (lower LTV) fix this at the cost of more cash left in.
- Large equity created but large cash left in: the appraisal or LTV is the bottleneck. A lender with a higher LTV or a different appraisal may help, but do not plan on it.
Budgeting operating expenses realistically
Cash flow is the line most often overstated. Build monthly operating expenses from these parts rather than a single guess:
- Property tax and landlord insurance: from the actual bills, divided by 12.
- Vacancy: a share of rent for months empty between tenants.
- Repairs and maintenance, plus a capital expenditure reserve for roofs, HVAC and appliances.
- Property management: often a percentage of collected rent, even if you self-manage, so the deal still works if you hire it out.
- HOA dues and any landlord-paid utilities.
Net operating income before the mortgage is what lenders and appraisers look at; the NOI calculator builds it line by line.
How to use the BRRRR Calculator
- 1Enter the purchase price, rehab budget, and combined holding and closing costs, including refinance closing costs.
- 2Enter the after-repair value from comparable renovated sales; use a conservative figure because the appraisal decides everything.
- 3Enter the refinance LTV, interest rate and term from your lender's quote.
- 4Enter expected monthly rent and total monthly operating expenses (taxes, insurance, repairs, vacancy, capex, management).
- 5Check cash left in the deal, the new payment and annual cash flow; rerun with a 5–10% lower ARV to stress-test.
Frequently asked questions
What does BRRRR stand for?
Buy, rehab, rent, refinance, repeat. You buy a property below its potential value, renovate it, rent it out, refinance at the higher value to pull your cash back out, then use that cash for the next deal.
How much cash should be left in a BRRRR deal?
Ideally none, though leaving 10–20% of the total cost in is common and still workable if the property cash-flows. The less you leave in, the faster you can repeat.
Why is my BRRRR cash flow negative?
The refinance loan is larger than a normal purchase mortgage, so the payment is higher. If rent minus expenses does not cover it, either refinance at a lower LTV and leave more cash in, or find a deal with a better rent-to-price ratio.
What happens if the appraisal comes in low?
The new loan shrinks by the LTV percentage of the shortfall: a $20,000 lower appraisal at 75% LTV means $15,000 less cash back. Plan the deal so it still works with a conservative appraisal.
Is the BRRRR method risky?
It concentrates several risks: rehab overruns, a low appraisal, rising rates before you refinance, and high leverage afterward. Each deal needs a cash reserve and a fallback plan to hold the property on its short-term financing for longer than expected.
References
- Selling Guide: Cash-Out Refinance Transactions — Fannie Mae
- Uniform Residential Appraisal Report (Form 1004) — Fannie Mae
About this calculator
- Built and reviewed by the Calculation Machine team · How we build and test calculators
- Last reviewed: October 24, 2026
- Report an error