BRRRR Analyzer
Purchase
Purchase Price $ [_________________________]
Closing Costs $ [_________________________]
Rehab Cost $ [_________________________]
Total Project Cost $ [_________________________]
Rental Assumptions
Monthly Rent $ [_________________________]
Taxes $ [_________________________]
Insurance $ [_________________________]
Repairs $ [_________________________]
Vacancy $ [_________________________]
Property Management $ [____________________]
CapEx $ [____________________]
HOA $ [____________________]
BRRRR Score
92
A Grade
✅ Strong BRRRR
Key Factors
✅Cash recovery exceeds 90% [____________________]
✅Positive cash flow [_________________________]
✅Strong refinance proceeds [_____________________]
Capital Recovery
Total Cash Invested $ [_________________________]
Cash Pulled Out $ [_________________________]
Cash Left In Deal $ [_________________________]
Rental Performance
Monthly Cash Flow $ [_______________________]
Annual Cash Flow $ [_________________________]
DSCR [_________________________]
Cash-on-Cash Return $ [_________________________]
Equity Creation
Equity Created $ [_________________________]
Equity Remaining $ [_________________________]
ANALYSIS RESULTS
Refinance
ARV $ [_________________________]
Refinance LTV % [_________________________]
Interest Rate % [_________________________]
Loan Term $ [_________________________]
Refinance Costs $ [_________________________]