Buy, Rehab, Rent, Refinance, Repeat. Enter your purchase, rehab, after-repair value, rent, and refinance terms to see the number that makes BRRRR work — how much cash you leave in the deal after the cash-out refinance — plus your cash-on-cash return, monthly cash flow, and cap rate.
Pre-filled with an example Phoenix BRRRR — edit any field. Estimates are for screening; verify with your own comps, an appraiser, and a contractor bid.
If the appraisal comes in under your ARV, you leave cash trapped in the deal. DevelopmentIntelligence estimates ARV from real comparable sales and market rent for every parcel in Phoenix — and surfaces the off-market BRRRR and value-add deals the MLS never lists, already scored and ready to run through this calculator.
We score every Phoenix parcel for teardown, BRRRR, value-add, and rental upside from public county data — with ARV, rehab, and rent already filled in. Drop your email for a free sample drop.
No spam. Unsubscribe anytime. Free while in early access.
The BRRRR strategy — Buy, Rehab, Rent, Refinance, Repeat — recycles one pile of cash into many rentals. The whole model hinges on the cash-out refinance: after you rehab, the bank lends against the new appraised value (the ARV), and you pull most of your money back out to do it again. This calculator turns your inputs into the figures that decide a BRRRR deal:
Because BRRRR aims to leave little cash in the deal, the cash-on-cash number can swing wildly — and that's the point. Many investors target 8%+ cash-on-cash on a buy-and-hold rental; in a clean BRRRR where you recover most of your capital, the return is far higher, and once you pull all your cash out it becomes infinite. The calculator flags this: green when you recover most of your cash and the property cash-flows positively; amber when cash flow is thin or a lot of capital stays trapped; red when the rental loses money each month at these numbers.
The capitalization rate is the property's annual net operating income (NOI) divided by its value — here, the ARV. NOI is rent minus operating expenses, before any mortgage. Cap rate lets you compare two rentals on equal footing regardless of how each is financed. This calculator estimates operating expenses as a percentage of rent (the "expense ratio"); for screening, 30–40% is a common range, but verify taxes, insurance, and management for your specific property.
A calculator tells you whether a BRRRR works. It doesn't find the property priced low enough to leave no cash in the deal — that's the real bottleneck. DevelopmentIntelligence scores every parcel in your market for teardown, value-add, rental, and commercial upside from public county data, then hands you the mispriced, often off-market ones — with the ARV, rehab, and rent already filled in. Analyze a real Phoenix parcel →