Purchase Price: $950,000.00
Rehab Costs: $400,000.00
Appraisal Price: $1,800,000.00
75/25 Cash Out Refinance
$0.00 Stays Trapped in the Deal
Estimated Monthly Costs (PITI, Utilities, Property Mgmt.): $9,872,02
Estimated Monthly Revenue: $25,000
Estimated Yearly Return on Investment: $181,535.76
Purchase Price: $630,000.00
Rehab Costs: $900,000.00
Appraisal Price: $2,200,000.00
75/25 Cash Out Refinance
$0.00 Stays Trapped in the Deal
Estimated Monthly Costs (PITI, Utilities, Property Mgmt.): $17,000.99
Estimated Monthly Revenue: $27,000
Estimated Yearly Return on Investment: $120,000
Purchase Price: $275,000.00
Rehab Costs: $730,000.00
Appraisal Price: $1,350,000.00
75/25 Cash Out Refinance
$0.00 Stays Trapped in the Deal
Estimated Monthly Costs (PITI, Utilities, Property Mgmt.): $11,183
Estimated Monthly Revenue: $6,800
Estimated Yearly Return on Investment: $81,800
Purchase Price: $562,000.00
Rehab Costs: $65,000.00
Appraisal Price: $740,000.00
75/25 Refinance – New Mortgage: $555,000.00 @ 3.999%
$72,000.00 Stays Trapped in the Deal
Monthly Costs (PITI, Utilities, Property Mgmt.): $3,350.49
Monthly Revenue: $7,250.00
Yearly Return on Investment: $46,794.12
Purchase Price: $284,500.00
Rehab Costs: $25,000.00
Appraisal Price: $562,000.00
75/25 Refinance – New Mortgage: $310,000.00 @ 3.125%
$0.00 Stays Trapped in the Deal
Monthly Costs (PITI, Utilities, Property Mgmt.): $2,034.37
Monthly Revenue: $5,850.00
Yearly Return on Investment: $45,787.56 (16.09% Cap Rate)
Purchase Price: $345,000.00
Rehab Costs: $34,820.25
Appraisal Price: $490,000.00
75/25 Refinance – New Mortgage: $367,500.00 @ 3.125%
$12,320.25 Stays Trapped in the Deal
Monthly Costs (PITI, Utilities, Property Mgmt.): $2,223.57
Monthly Revenue: $6,375.00
Yearly Return on Investment: $49,817.16 (14.44% Cap Rate)
*The BRRRR Method refers to “buy, rehab, rent, refinance, repeat”; it describes both a strategy and a framework used by investors who wish to build passive income over time.
