DEALINTEL
PRIVATE FIX & FLIP INTELLIGENCE
LOG INSIGN UP
Free Tool · BRRRR

BRRRR Calculator

Buy, Rehab, Rent, Refinance, Repeat — model the full cycle. See capital recovered at refi, trapped equity, DSCR ratio, monthly cash flow, and cash-on-cash return on whatever stays trapped.
Acquisition & rehab (all-in basis)
$
$
$
$
Interest + tax + insurance during rehab
Refinance (DSCR loan)
$
%
%
Rental income (post-stabilization)
$
$
Management, vacancy reserve, maintenance
$
All-in basis$380,000
Refinance loan amount$375,000
Cash recovered at refi$375,000
Trapped equity$5,000
Monthly PITI (refi)$3,172
DSCR1.01
Monthly cash flow-$422
Annual cash flow-$5,065
Cash-on-cash on trapped equity-101.29%

How to read the output

The mechanic of BRRRR is the capital recycle. The numbers that matter are:

Trapped equity — how much of your all-in basis stays in the deal after refinance. The closer to zero, the better. Anything above 15% of basis means BRRRR is producing a mediocre capital recycle.

DSCR — the rent-to-PITI ratio at projected rents. Below 1.10 the deal has no buffer for vacancy or rate shock. Below 1.0 the lender will not refinance at all.

Monthly cash flow — what hits your bank account after operating expenses and the new mortgage. Negative cash flow turns the BRRRR into a slow-bleed rental rather than a wealth machine.

For full BRRRR underwriting see /strategies/brrrr. For the financing side see hard money vs DSCR for BRRRR.

Frequently asked questions

What does BRRRR stand for?

Buy, Rehab, Rent, Refinance, Repeat. A five-step real estate strategy where the operator buys distressed, rehabs to a rentable standard, leases it, refinances based on After Repair Value, and pulls equity back out to deploy into the next deal.

What is trapped equity in a BRRRR deal?

Trapped equity is the portion of your all-in basis that does not recycle at refinance. It happens when the lender's LTV cap or the appraised ARV limits the loan amount below what you have invested. A well-structured BRRRR keeps trapped equity under 15% of basis.

What DSCR do I need for a BRRRR refinance?

Most DSCR lenders require 1.0 minimum to qualify and 1.25+ for best pricing. DealIntel recommends underwriting BRRRR at a stress-tested 1.10 minimum so the deal survives a 10% rent shock or a 100 basis-point rate move. Deals that pass base case but fail under stress are common Kill List flags.

How much should I budget for carry on a BRRRR?

Typical BRRRR rehab runs 4–7 months. Hard money at 10–12% on a $360k loan costs roughly $3,000–$3,600 per month in interest. Budget 6 months minimum and add tax + insurance during the hold. Carry erosion of refinance proceeds is the most-missed cost in BRRRR underwriting.

Should I use this calculator or DealIntel for a real deal?

Use the calculator for back-of-envelope checks. Use DealIntel when you are about to make an offer — the platform runs the 25-point Kill List, stress-tests against +100 bps rate moves, compares BRRRR against five other strategies in parallel, and produces an institutional Investment Memorandum suitable for lenders and partners.

Other calculators