BRRRR Calculator

    Model a full BRRRR deal: capital recovery, cash flow, DSCR, and Maximum Allowable Offer.

    Ad — Responsive Above Fold

    Your Numbers

    $
    $
    10%
    0%30%
    3%
    1%6%
    12%
    6%18%
    6 mo
    1 mo24 mo
    $
    75%
    60%80%
    7.5%
    4%12%
    2%
    1%4%
    $
    8%
    0%20%
    $
    $
    8%
    0%20%
    8%
    0%15%

    Your Results

    Capital Recovered

    81.4%

    % of your invested capital returned via refi

    Good — strong capital recovery

    Put Your Numbers to Work

    LendingTree

    Compare mortgage rates from top lenders

    Rocket Mortgage

    Fast online approval — close in days

    Credible

    Compare refi rates from multiple lenders

    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

    Mortgage Rates & Lenders

    Compare today's rates from top lenders — free, no obligation.

    LendingTree

    Compare mortgage rates from top lenders

    Rocket Mortgage

    Fast online approval — close in days

    Credible

    Compare refi rates from multiple lenders

    Ad — Mid-Page

    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.