BRRRR Deal Analyzer — The Bull Brew

The Deal

Acquisition & Rehab Purchase price $ Rehab cost $ After-repair value (ARV) $

Financing Down payment % Interest rate % Loan term yrs

Income & Expenses Monthly rent $

Property tax /yr $ Insurance /yr $ Vacancy % Maintenance % CapEx % Management %

Assumes the acquisition loan balance is unchanged at refinance and excludes closing costs. Refinance modeled as a 75% cash-out of ARV. Educational estimates — not financial advice.

The Loop

Buy
Rehab
Rent
Refinance
Repeat

Scorecard

Total cash invested: —
Refinance proceeds: —
Cash left in the deal: —
Monthly cash flow: —
Cash-on-cash return: —
DSCR: —