Skip to content
Blog

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 straight answers

  1. The 70% rule approved this flip. Three surprises cut its profit by 73%.

    The 70% rule stops you overpaying, but the 30% it leaves isn’t profit. In this worked example, $42,276 of it goes to buying, holding, loan and selling costs, and three surprises cut the $40,224 profit to $10,759.

    3 min read

  2. What occupancy does an Airbnb need to break even? This one needs 71%.

    Break-even occupancy is the share of nights that must be booked before the income covers every cost. At $300 a night, an example $350,000 Airbnb needs about 71%, roughly 258 nights a year, because Airbnb’s fee, a co-host, cleaning and the mortgage come out first.

    3 min read

  3. Cap rate vs. cash-on-cash: why the same house shows 7.1% and 0.2%

    Cap rate is what a house earns on its price, whoever owns it. Cash-on-cash return is what your own cash earns after your loan. On one example $250,000 rental, the cap rate stays at 7.1% while cash-on-cash runs from 0.2% to 6.9%, depending on the loan.

    3 min read