BRRRR · Strategy

Will the BRRRR recover your capital?

BRRRR works when the cash-out refinance pulls your initial capital back out. This calculator models all five steps: initial cash in, the rehab budget, the after-repair value (ARV), the refi at your target LTV, and the capital still left in the deal afterwards.

Assumptions
Results
Cash-out at refi
$107,000
Capital left in deal
$16,000
Initial cash invested$123,000
Purchase loan$210,000
Refinance loan$320,000
Refinance mortgage$1,907/mo
Post-refi monthly cashflow$181/mo
Cash-on-cash return13.6%
Foncier the whole deal

This number is one of seventy.

Cap rate is a start. The full Foncier analyzer adds DSCR, IRR, ten-year cashflow projections, scenarios, side-by-side compare, and live community rent comps — for free, on your first three deals.

How this is calculated

Initial cash = down payment + purchase closing + rehab. New loan at refi = ARV × refi LTV. Cash-out = new loan − purchase loan − refi closing. Capital left = initial cash − cash-out. Post-refi cashflow = rent − opex − new mortgage payment. CoC = annual cashflow ÷ capital left in deal.

Worked examples

Successful and failed BRRRR scenarios.

Sherbrooke duplex · full recovery
$1,400/mo CF · CoC 110%

Buy $280k duplex with 25% down + $8k closing + $45k rehab = $123k in. ARV $400k → 80% refi loan = $320k. Old loan $210k. Cash-out $108k. Capital left only $15k. Cashflow $1,400/mo on $15k = ~110% CoC.

Cash in$123k
Cash-out$108k
Capital left$15k
CoC~110%
Bad ARV · failed BRRRR
Capital left $73k

Same deal but ARV only $340k (rehab over budget, market softened). 80% refi = $272k. Cash-out only $50k. Capital left $73k of original $123k. Still cashflows but you didn't free up the capital to repeat.

Cash in$123k
Cash-out$50k
Capital left$73k
CoC~23%
BRRRR questions

About the BRRRR strategy.

Buy, Rehab, Rent, Refinance, Repeat. The strategy buys distressed properties at a discount, forces appreciation through rehab, refinances at the new value, and pulls most of the capital back out to deploy on the next deal.