Model a full BRRRR deal: capital recovery, cash flow, DSCR, and Maximum Allowable Offer.
Your Numbers
Your Results
Capital Recovered
81.4%
% of your invested capital returned via refi
Put Your Numbers to Work
Sponsored links — we may earn a commission at no cost to you. Full disclosure
Max Allowable Offer
Maximum purchase price to make the deal work at these numbers
$112,950
Monthly Cash Flow
Net income after all expenses and mortgage payment
-$264
DSCR
Debt Service Coverage Ratio — lenders require 1.20+
Below 1.0 — negative coverage
0.8
Cash Left in Deal
Capital not recovered after refinance
$37,050
Cash-on-Cash Return
-8.5%
Instant Equity
ARV minus refinance loan balance
$55,000
Disclosure: This tool is free to use. If you sign up for a service through our links, we may earn a small commission at no cost to you.