B BRRRRCalculator.org
Menu

What is the BRRRR formula?

Cash left in the deal equals cash invested minus cash out. Cash invested is purchase, closing, rehab, points, interest and holding costs minus the short-term loan. Cash out is the refinance loan minus the short-term payoff minus refinance costs.

The refinance loan is the after-repair value times the lender's loan-to-value, usually 70 to 75%. Refinance costs run 2 to 4% of the new loan.

Example: a $150,000 purchase, $40,000 rehab, 90% hard money at 11% with 2 points, six-month hold. Total project cost is about $205,800 and cash invested about $70,800. A 75% refinance on a $260,000 appraisal is $195,000. After paying off $135,000 and $5,850 in costs, $54,150 comes back, leaving $16,675 in the deal. To get all cash out, the ARV must be about 1.37 times total cost at 75% LTV and 3% costs.