Model Buy, Rehab, Rent, Refinance, Repeat deals. See how much cash you recover at refinance, your post-refi cash flow, and whether you achieve infinite ROI.
Enter acquisition, rehab, refinance, and rental details. Results update in real time.
Total Cash Invested
$261,000
Refinance Loan Amount
$240,000
Cash From Refinance
$236,000
Cash Left in Deal
$25,000
Cash Recovered
90.4%
Monthly Mortgage (Post-Refi)
$1,597
Monthly Cash Flow
$-37
Annual Cash Flow
$-441
Cash-on-Cash Return
-1.76%
Strong BRRRR deal - you recovered 90%+ of your capital
Purchase a distressed property below market value (typically 20–30% under ARV).
Renovate to increase value to the ARV. Focus on high-ROI improvements.
Place a qualified tenant and stabilize rental income before refinancing.
Cash-out refi at 75% LTV based on the new higher appraised value.
Use recovered cash to buy the next property and scale your portfolio.
Use Market Explorer to find affordable markets with strong appreciation — ideal for BRRRR deals.