BRRRR & Rent vs Buy Calculator
Cash-out refinance results and a rent-versus-buy comparison.
BRRRR inputs
GivenBRRRR results
ComputedCash left in the deal
$8,500
All-in $199,000 · refinance proceeds $190,500
Appraisals on refinance frequently come in below the ARV you projected. Model a conservative ARV before committing to the deal.
$8,500 left in · $35/mo
How this is calculated
BRRRR stands for buy, rehab, rent, refinance, repeat. The strategy works by creating equity through renovation, then recovering the invested capital with a cash-out refinance based on the new appraised value rather than the original purchase price:
all-in cost = purchase + rehab + closing + holding
new loan = ARV × refinance LTV ÷ 100
cash left in deal = all-in cost − (new loan − refinance costs)
When the refinance returns everything you put in, cash left in the deal is zero and the cash-on-cash return becomes mathematically infinite — the property produces income against no remaining capital. That outcome requires buying well below market value and controlling the rehab budget tightly.
The rent-versus-buy comparison weighs two different paths for the same money. Buying builds equity through principal paydown and appreciation, but carries interest, taxes, maintenance and roughly 3% to buy plus 6% to sell in transaction costs. Renting leaves the down payment free to be invested:
buy position = future value − selling costs − remaining balance
rent position = down payment × (1 + investment return)^years
Because transaction costs are front-loaded, the break-even point for buying is usually somewhere between three and seven years depending on appreciation and the rent-to-price ratio in your market.
Worked example
Recycling capital with a BRRRR
- Buy a distressed duplex for $260,000 cash plus $70,000 renovation: $330,000 all in.
- Stabilized value appraises at $430,000; a 75% cash-out refinance returns $322,500.
- Cash left in the deal = 330,000 − 322,500 = $7,500 — most of your capital is back out.
- The refinanced loan must still cash-flow: at $2,900/mo rent and ≈ $1,950/mo expenses, debt service near $2,000/mo leaves roughly break-even cash flow.
- The return is driven by the equity captured ($100,000 on $7,500 left in), not the monthly cash flow.
Common mistakes
Assuming the appraisal will cooperate
The refinance amount is set by the appraiser's value, not your renovation receipts. If the appraisal comes in $40,000 low, the cash you recover drops by $30,000 at a 75% loan-to-value.
Refinancing into negative cash flow
Pulling maximum cash out maximizes the new payment. A deal that cash-flowed at purchase can bleed monthly after the refinance — model debt service at the new balance before committing.
Comparing rent vs buy on payment alone
Owning adds taxes, insurance, maintenance and transaction costs; renting adds flexibility. The honest comparison totals both sides over the years you actually expect to stay.