Ray Guerrero
    Call Ray

    BRRRR Investment Analyzer

    Analyze cash flow, equity created, and capital recovered using the BRRRR strategy: Buy, Rehab, Rent, Refinance, and Repeat.

    Step 1
    Buy
    Step 2
    Rehab
    Step 3
    Rent
    Step 4
    Refinance
    Step 5
    Repeat

    1. Buy - Acquisition

    $
    $
    %
    %
    %

    2. Rehab - Renovation

    $

    Monthly Expenses During Rehab

    $
    $
    $

    3. Rent - Value & Income

    $
    $

    Operating Expense Reserves (% Rent)

    4. Refinance - Long-Term Loan

    %

    Typically 70% - 75% of ARV

    %
    $

    BRRRR Analysis Summary

    Net Cash Left in Deal
    $18,250
    Cash-on-Cash: -3.14%
    Monthly Cash Flow: -$48
    Total Capital Invested$74,750
    • New Refinance Loan$180,000
    • Initial Loan Payoff-$120,000
    Net Refinance Cash Returned$56,500
    Equity Created in Property$60,000
    Refinance Monthly Mortgage$1,138
    Net Monthly Cash Flow-$48
    Cap Rate5.45%
    This calculator is for educational purposes only. Actual results vary based on appraisals, lender refinancing guidelines, closing fees, and market conditions.
    BRRRR INVESTMENT ANALYZER

CALCULATION SUMMARY
Generated: 8/21/2026

INPUTS
Purchase Price: $150000
Rehab Costs: $35000
After Repair Value (ARV): $240000
Estimated Monthly Rent: $2000
Refinance LTV: 75%
Refinance Rate: 6.5%

RESULTS
Total Initial Capital Invested: $74,750
New Refinance Loan Amount: $180,000
Cash Returned at Refinance: $56,500
Net Cash Left in Deal: $18,250
Equity Created: $60,000
Post-Refinance Monthly Cash Flow: -$48
Cash on Cash Return: -3.14%

CONTACT RAY GUERRERO
Ray Guerrero
California Licensed REALTOR®
DRE #02020115
Phone: (949) 776-4894
Email: ray@alexyuteam.com
Website: rayguerrero.myresourcehub.co

For questions about these results or help evaluating your real estate options, contact Ray Guerrero.

Disclaimer:
This calculation is an estimate for informational and educational purposes only. Actual costs, payments, rates, values, taxes, fees, commissions, and results may vary.