AK Property Solutions
BRRR
Calculator
Model the Buy, Rehab, Rent, Refinance strategy. Estimate your money left in the deal, instant equity and cash-on-cash return.
B
Buy
Purchase a property below market value
R
Rehab
Renovate to force appreciation
R
Rent
Tenant the property for cashflow
R
Refinance
Pull capital out based on new value
B
Buy (cash purchase)
Purchase Price
Stamp Duty (SDLT)£6,000
auto-calculated for investment property
Legal Fees£1,250
fixed conveyancing fee
R
Rehab
Rehab / Refurb Costs
renovation & improvement works
R
Rent
Monthly Rent
Management Fee
% of rental income
Annual Running Costs
insurance, maintenance, voids
R
Refinance
After Repair Value (ARV)
estimated value post-refurb
Refinance LTV
loan-to-value on refinance
Mortgage Interest Rate
Your BRRR Results
Money Left In Deal
£17,250
Refinance Loan
£135,000Equity Retained
£45,000Instant Equity
£27,750Monthly Cashflow
£193Gross Yield
6.3%Total Project Cost£152,250
Annual Gross Rent£11,400
Monthly Mortgage£563
Net Annual Income£2310
