by Maya — Loft preview
BRRRR Deal Analyzer
Purchase price
$
Rehab budget
$
ARV (after-repair value)
$
Monthly rent
$
Refinance LTV
%
Refinance rate
%
Cash left in deal
$36,600
Cash-on-cash year 1: -3.7%
DSCR
0.93
Cashflow problem
Total cash in
$276,600
Purchase + rehab + closing + holding
Refinance loan
$240,000
75% of ARV
Monthly cashflow
-$112
After PI $1,597
5-yr total ROI
240%
Includes appreciation @ 3%/yr