Skip to content

BRRRR example: $20,000 off the appraisal doubles the cash stuck in the house

The short answer

In a BRRRR, the appraisal decides how much of your cash comes back. In this example, a $200,000 appraisal leaves $13,600 of your cash in the house and a $180,000 one leaves $28,300, even though the lower appraisal shows better monthly cash flow.

BRRRR stands for buy, rehab, rent, refinance, repeat. You buy a house that needs work, fix it up, rent it out, then refinance it based on what it’s worth after the work. If the new loan pays back most of what you spent, you can do it again.

How does a BRRRR work, step by step?

Here’s an example house from start to finish. Say you pay cash for the purchase and the work.

  1. Buy it for $120,000, plus $2,400 in closing costs.
  2. Rehab it for $35,000.
  3. Carry it for four months while the work gets done, at $800 a month for taxes, insurance and utilities: $3,200.
  4. Rent it for $2,400 a month.
  5. Refinance with a lender who lends 75% of the appraised value, paying 2% of the new loan in closing costs.

Before the refinance, you’ve spent $160,600. That’s what the new loan has to pay back.

How much cash is left in the deal after the refinance?

Cash left in the deal is everything you spent, minus what the new loan hands back, plus what the new loan costs to close.

The same house at two appraisals
$200,000$180,000
Everything you spent$160,600$160,600
Paid back by the new loan (75% of the appraisal)−$150,000−$135,000
Closing costs on the new loan (2%)$3,000$2,700
Cash left in the deal$13,600$28,300

At a $200,000 appraisal, $13,600 of your cash stays in the house. An appraisal $20,000 lower more than doubles that, to $28,300. At $170,000 it’s $35,650.

That money isn’t gone. It’s equity, the share of the house’s value that you own. But it’s cash you can’t put into the next house, and the next house is the point of the method.

Why does a low appraisal make the monthly numbers look better?

A lower appraisal means a smaller loan, and a smaller loan means a smaller payment.

Cash flow each month after the refinance
$200,000$180,000
Rent$2,400$2,400
Empty months (8% of rent)−$192−$192
Taxes, insurance, repairs, big repairs and management−$876−$876
New mortgage, 30 years at 7.5%−$1,049−$944
Cash flow each month+$283+$388

The lower appraisal shows $105 more a month. That’s the trap: judge a BRRRR on monthly cash flow alone and the worse outcome looks like the better deal. Look at the cash left in first.

What else changes how much cash you get back?

How much the lender will lend. Not every lender lends 75% of the appraised value. At 65% of the same $200,000 appraisal, the new loan is $130,000 and $33,200 of your cash stays in the house.

The rehab and the months it takes. Every dollar over the rehab budget and every extra month of carrying costs adds to what the refinance has to pay back. The appraisal doesn’t rise to match.

How long the lender makes you wait. Some lenders won’t lend against the new value, and hand you cash back, until you’ve owned the house for a while. Ask before you buy, because each month of waiting is another month of carrying costs.

How do you test a BRRRR before you buy?

Run it at the appraisal you expect, then again 10% lower. If the lower appraisal leaves more cash in the house than you can go without, the deal depends on an appraiser agreeing with you.

A flip has the same weak spot in a different place. See what three surprises do to a flip that passed the 70% rule.

More answers

  1. A rehab loan put $26,350 into this house; the BRRRR needed $160,600

    Not with FHA’s 203(k), which insures only a home you occupy. Fannie Mae’s HomeStyle Renovation allows a one-unit investment property, and in this example one 85% loan across $155,000 of price and work takes $26,350 of cash and leaves $411 a month.

    6 min read

  2. A $35,000 rehab turned $160,600 into $200,000. That gap is forced appreciation

    Forced appreciation is the gap between what a property is worth when you are finished and what it cost you to get there. In this example a house that cost $160,600 all in appraises at $200,000, so $39,400 of value was created rather than waited for.

    5 min read

  3. This BRRRR leaves $13,600 in the house. Buying it finished takes $46,000.

    A BRRRR ends with less of your cash in the deal, but only after you have put far more in. In this example it needs $160,600 before the refinance and leaves $13,600 in at $283 a month; buying the same house finished takes $46,000 and pays $213.

    5 min read