You have successfully navigated the entire BRRRR cycle (Buy, Rehab, Rent, Refinance, Repeat), culminating in the crucial Refinance step where you recovered your invested capital. This installment focuses on the financial outcomes of this strategy: how to accurately measure the success of your deal and why investors strategically accept lower monthly cash flow in exchange for accelerated portfolio growth.
The BRRRR method is often described as financial engineering or leverage optimization, designed to increase portfolio size and total cash flow exponentially over time—not necessarily cash flow per property.
Traditional real estate investing measures success by cash flow relative to down payment. BRRRR flips this model by recovering capital, which fundamentally changes how we calculate and think about returns.
Before diving into specific metrics, understand that BRRRR investing generates returns through four distinct channels:
Cash Flow: Monthly rental income minus all expenses (mortgage, taxes, insurance, maintenance, vacancy, property management)
Appreciation: Market value increases over time (typically 3-4% annually in stable markets)
Loan Paydown: Tenant payments gradually reduce your mortgage principal
Tax Benefits: Depreciation deductions, mortgage interest deductions, and operating expense write-offs
Example Annual Breakdown on a $275,000 Property:
Cash Flow: $3,600 (after all expenses)
Appreciation (3.5%): $9,625
Principal Paydown: $4,200
Tax Savings (25% bracket): $3,500
Total Annual Benefit: $20,925
This multi-dimensional return is why BRRRR investors can accept lower cash flow—they're building wealth through multiple channels simultaneously.
Cash-on-Cash Return measures annual cash flow as a percentage of cash you have invested in the property.
Cash-on-Cash Return = (Annual Net Cash Flow ÷ Total Cash Invested) × 100
Where:
Annual Net Cash Flow = (Monthly rent - all expenses) × 12 months
Total Cash Invested = Down payment + rehab costs + closing costs + holding costs - refinance proceeds
Let's walk through a real deal to see how CoCR transforms through the BRRRR cycle.
THE ACQUISITION:
Purchase Price: $150,000
Rehab Budget: $40,000
Closing Costs (Purchase): $4,500
Holding Costs (6 months): $5,500 (insurance, utilities, loan interest)
Total Capital Invested: $200,000
Initial Financing:
Hard Money Loan (80% LTC): $160,000 at 11% interest, interest-only
Your Cash Out of Pocket: $40,000
THE REHAB: Forced appreciation through strategic improvements.
THE RENT: After rehab, property rents for $2,200/month
Monthly Expenses (Pre-Refinance with Hard Money):
Hard Money Interest Only: $1,467
Property Taxes: $350
Insurance: $125
Vacancy Reserve (8%): $176
Maintenance Reserve (8%): $176
Property Management (9%): $198
Total Monthly Expenses: $2,492
Pre-Refinance Cash Flow:
Monthly: $2,200 - $2,492 = -$292 (negative)
Annual: -$3,504
This is why you can't hold long-term on hard money—it's designed as bridge financing only.
THE REFINANCE:
After Repair Value (ARV): $275,000
Refinance at 75% LTV: $206,250
Payoff Hard Money: $160,000
Closing Costs (Refi): $6,250
Cash Returned to You: $206,250 - $160,000 - $6,250 = $40,000
Your Position:
Total Invested: $200,000
Total Recovered: $160,000 (hard money) + $40,000 (cash-out) = $200,000
Cash Left in Deal: $0 ✓
New Long-Term Financing:
Loan Amount: $206,250
Interest Rate: 7.0%
Term: 30 years
New Monthly P&I Payment: $1,372
Monthly Expenses (Post-Refinance):
Mortgage P&I: $1,372
Property Taxes: $350
Insurance: $125
Vacancy Reserve (8%): $176
Maintenance Reserve (8%): $176
Property Management (9%): $198
Total Monthly Expenses: $2,397
Post-Refinance Cash Flow:
Monthly: $2,200 - $2,397 = -$197 (still negative)
Annual: -$2,364
No—here's why this might still be an excellent deal:
1. Your CoCR Calculation:
Annual Cash Flow: -$2,364
Total Cash Invested: $0
CoCR: Undefined (Infinite Negative? Division by zero?)
When you have zero or negative money in a deal, CoCR becomes less relevant. Instead, focus on:
Total dollar cash flow (you're losing $197/month)
Total return from all four components
Equity position ($68,750 equity from day one: $275,000 value - $206,250 loan)
2. The Break-Even Threshold:
This particular deal has slightly negative cash flow, which is acceptable in specific circumstances:
✓ When It's Acceptable:
You're in an appreciation market (3-5% annual gains expected)
The negative is small (-$50 to -$300/month)
You have strong reserves (12+ months of coverage)
Your portfolio overall is cash-flowing positively
You're in wealth-building phase, not income phase
The property will appreciate or rents will increase within 12-24 months
✗ When It's Dangerous:
Negative exceeds -$300/month per property
You don't have 12-month reserves per property
You're investing in a declining market
You need the income now (retiree, no W-2 income)
This is your only or first property
Interest rates are rising and you're on an ARM
3. Fixing the Example:
Most investors wouldn't accept negative cash flow. Let's adjust to show a properly structured deal:
Better Scenario: Refinance at 70% LTV Instead:
Refinance Amount: $192,500 (70% of $275,000 ARV)
Cash Recovered: $192,500 - $160,000 - $6,250 = $26,250
Cash Left in Deal: $200,000 - $26,250 = $13,750
New Monthly Expenses (70% LTV Loan):
Mortgage P&I ($192,500 at 7%): $1,280
Other Expenses: $1,025 (same as before)
Total: $2,305
Post-Refinance Cash Flow:
Monthly: $2,200 - $2,305 = -$105 (break-even with rounding)
Annual: -$1,260
Still slightly negative, so let's try 65% LTV:
Conservative Scenario: Refinance at 65% LTV:
Refinance Amount: $178,750 (65% of $275,000)
Cash Recovered: $178,750 - $160,000 - $6,250 = $12,500
Cash Left in Deal: $27,500
Monthly Expenses (65% LTV Loan):
Mortgage P&I ($178,750 at 7%): $1,189
Other Expenses: $1,025
Total: $2,214
Post-Refinance Cash Flow:
Monthly: $2,200 - $2,214 = -$14/month (essentially break-even)
Annual: -$168
Cash-on-Cash Return:
CoCR = (-$168 ÷ $27,500) × 100 = -0.6%
This is effectively zero cash flow with $27,500 left in the deal.
Target Scenario: Strong Cash Flow with Full Capital Recovery:
Let's show what a truly successful BRRRR looks like:
Purchase: $120,000
Rehab: $35,000
Costs: $10,000
Total Invested: $165,000
ARV: $250,000
Rent: $2,100/month
Refinance at 75% LTV:
Loan Amount: $187,500
Cash Recovered: $187,500 - $128,000 (hard money) - $6,000 (costs) = $53,500
Cash Left in Deal: $165,000 - $53,500 = $11,500 ✓ (over 93% recovery)
Post-Refinance:
Monthly P&I ($187,500 at 7%): $1,248
Other Expenses: $1,005
Total Expenses: $2,253
Monthly Cash Flow: $2,100 - $2,253 = -$153
Still negative! This shows how challenging today's market is. Let's use a better example:
The Goldilocks Deal (Higher Rent or Lower Purchase):
Purchase: $120,000
Rehab: $35,000
Costs: $10,000
Total Invested: $165,000
ARV: $250,000
Rent: $2,400/month (better location)
Refinance at 75% LTV:
Loan Amount: $187,500
Cash Left in Deal: $11,500 (same as above)
Monthly Expenses:
P&I: $1,248
Taxes: $333
Insurance: $120
Vacancy (8%): $192
Maintenance (8%): $192
PM (9%): $216
Total: $2,301
Monthly Cash Flow: $2,400 - $2,301 = $99 ✓ Annual Cash Flow: $1,188
Cash-on-Cash Return:
CoCR = ($1,188 ÷ $11,500) × 100 = 10.3%
This is a strong BRRRR deal: 10.3% CoCR with 93% capital recovery.
Based on these examples, here are realistic targets:
Tier 1: Excellent BRRRR Deal
CoCR: 12-20% post-refinance
Capital Recovery: 95-100%+ (over 100% means you pulled out more than invested)
Monthly Cash Flow: $150-300+ per door
Total Return (all 4 components): 18-25% annually
Tier 2: Good BRRRR Deal
CoCR: 8-12% post-refinance
Capital Recovery: 85-95%
Monthly Cash Flow: $75-150 per door
Total Return: 14-18% annually
Tier 3: Acceptable BRRRR Deal (In Appreciation Markets)
CoCR: 0-8% post-refinance
Capital Recovery: 75-85%
Monthly Cash Flow: $0-75 per door (or slightly negative)
Total Return: 10-14% annually
Tier 4: Marginal/Pass
CoCR: Negative beyond -5%
Capital Recovery: Below 75%
Monthly Cash Flow: Negative beyond -$300/month
Total Return: Below 10% annually
The biggest point of confusion regarding the Refinance step is understanding why you would accept lower cash flow. The answer lies in understanding capital velocity and compounding.
When you execute a cash-out refinance, your new long-term mortgage is based on the increased After Repair Value (ARV), not the original lower purchase price. This larger loan amount creates a higher monthly payment, which naturally reduces net monthly cash flow.
Numerical Example:
Original purchase mortgage: $120,000 at 7% = $798/month
Cash-out refi mortgage: $187,500 at 7% = $1,248/month
Increase: $450/month in debt service
Even though you're collecting more rent (because you improved the property), the increased mortgage payment typically outpaces the rent increase.
Sophisticated investors understand they're making a calculated trade-off: accepting lower per-property cash flow in exchange for maximizing capital velocity and portfolio growth.
Capital Mobility is the Key Benefit:
The money you invested ($165,000 in our example) is no longer trapped in one property. You recovered $153,500 (93%), which becomes mobile capital that can be immediately redeployed.
Let's compare two strategies over 5 years:
Strategy A: Traditional Buy & Hold (No BRRRR)
Start: $100,000 cash
Year 1: Buy one property, $100K invested, $400/month cash flow
Year 2-5: Save cash flow to buy next property
Saving $400/month × 48 months = $19,200 saved
Need another $80,000 from W-2 income over 4 years
Year 5: Buy second property
End Result: 2 properties, $800/month total cash flow
Strategy B: BRRRR Method (95% Capital Recovery)
Start: $100,000 cash
Year 1: BRRRR Property #1
Invest $100K, recover $95K, $150/month cash flow
Mobile capital: $95K
Year 2: BRRRR Property #2
Invest $95K + $5K saved, recover $95K, $150/month cash flow
Mobile capital: $95K
Year 3: BRRRR Property #3
Invest $95K + $5K saved, recover $95K, $150/month cash flow
Mobile capital: $95K
Year 4: BRRRR Property #4
Invest $95K + $5K saved, recover $95K, $150/month cash flow
Mobile capital: $95K
Year 5: BRRRR Property #5
Invest $95K + $5K saved, $150/month cash flow
End Result: 5 properties, $750/month total cash flow
Comparison:
Properties Owned: 5 vs. 2 (150% more)
Monthly Cash Flow: $750 vs. $800 (6% less cash flow, but temporary)
Total Equity: ~$350,000 vs. ~$140,000 (150% more)
Loan Paydown: 5 properties vs. 2 (150% more)
Appreciation: 5 properties vs. 2 (150% more)
Year 10 Projection:
By Year 10, assuming:
3% annual appreciation
Rents increase 3% annually (improving cash flow)
Continued BRRRR execution
Strategy A:
4 total properties
$1,600/month cash flow
$280,000 total equity
Portfolio value: ~$1,200,000
Strategy B:
10+ total properties
$2,500/month cash flow (lower per door, but more doors)
$750,000+ total equity
Portfolio value: ~$3,000,000
The math is compelling: Trading $250/month in Year 1-5 cash flow results in $900/month MORE cash flow by Year 10, plus an additional $470,000 in equity.
Here's the key insight:
Wealth Accumulation = (Capital × Number of Cycles) + (Time × Appreciation × Number of Properties)
Traditional investing maximizes: Cash Flow per Property BRRRR investing maximizes: Number of Properties × Capital Efficiency
The crossover point where BRRRR total cash flow exceeds traditional investing typically occurs in Years 4-7, depending on market conditions and execution quality.
While the math above is compelling, capital velocity has real risks that must be managed:
If you recover $95,000 but can't find another deal for 12 months, that capital sits idle earning nothing. Meanwhile, you've permanently reduced cash flow on your previous property.
Mitigation:
Have 2-3 deals in your pipeline before refinancing
Only execute BRRRR in markets with consistent deal flow
Be willing to invest the recovered capital in alternative investments (treasury bonds, hard money lending) if real estate deals dry up
Having $75-150/month per door sounds fine until:
Major repair: $8,000 HVAC replacement
Extended vacancy: 4 months empty
Eviction costs: $3,000-5,000
Property value drops during recession
Mitigation:
Maintain reserves: 12 months of expenses per property minimum
Set a floor: Never accept less than $75/month per door
Portfolio-level buffer: Overall portfolio should average $150-200/month per door
Conservative underwriting: Always assume 10% vacancy, even in hot markets
If you rapidly deploy recovered capital in 2006 or 2021 (market peaks), you could buy multiple overpriced properties with thin margins, setting yourself up for years of negative cash flow or forced sales.
Mitigation:
Don't abandon conservative underwriting just because you have capital to deploy
Be willing to sit on cash during market frenzies
Focus on cash flow markets, not pure appreciation plays
Maintain your 20-25% forced equity rule regardless of market conditions
Having 5 properties with 75% LTV each means $1,000,000 in debt if each is worth $250,000. If the market drops 20%, you're approaching break-even or negative equity positions across your entire portfolio.
Mitigation:
Keep overall portfolio LTV below 65-70% as you scale
Pay down debt on earlier acquisitions as you acquire more
Build significant equity cushion (20-30% minimum) before refinancing
Consider not refinancing every deal—some should be kept for cash flow
The reason sophisticated investors are comfortable with thin cash flow is the substantial forced equity created in the Buy and Rehab phases.
Minimum Viable Equity Position:
20-25% equity cushion after refinance
This protects you from market downturns
Provides refinance opportunity if rates drop
Creates buffer for capital recovery
Example:
ARV: $275,000
Refinance at 75% LTV: $206,250 loan
Your Equity: $68,750 (25%)
This $68,750 equity cushion means:
Market could drop 25% and you're still break-even
You could refinance again if needed
You can sell with realtor commissions and still profit
Bank views you as low-risk (higher equity = better terms)
Successful BRRRR requires that your total cost stays below the refinance threshold:
Purchase + Rehab + Holding Costs ≤ (ARV × 75%)
Rearranged to find your maximum purchase price:
Maximum Purchase Price = (ARV × 0.75) - Rehab - Holding Costs
Example:
ARV: $275,000
75% LTV: $206,250
Expected Rehab: $40,000
Holding/Closing: $11,250
Maximum Purchase Price: $206,250 - $40,000 - $11,250 = $155,000
If you paid $150,000, you have $5,000 buffer. If you paid $140,000, you have $15,000 buffer.
This forced equity is why BRRRR investors are disciplined about the 70% Rule: Never pay more than 70% of ARV minus rehab costs.
As you scale, stop thinking about individual property returns and start analyzing total portfolio performance.
Portfolio-Level Metrics:
Total Portfolio Cash Flow = Sum of all property cash flows
Total Portfolio Value = Sum of all property values
Total Portfolio Equity = Sum of all property equity
Total Portfolio Debt = Sum of all mortgages
Overall Portfolio LTV = Total Debt ÷ Total Value
Example Portfolio (5 Properties):
Property
Value
Debt
Equity
Monthly CF
1
$250K
$187K
$63K
$125
2
$275K
$206K
$69K
$75
3
$230K
$173K
$57K
$150
4
$265K
$199K
$66K
$100
5
$240K
$180K
$60K
$80
Total
$1.26M
$945K
$315K
$530
Portfolio Metrics:
Overall LTV: 75%
Total Equity: $315,000
Monthly Cash Flow: $530
Annual Cash Flow: $6,360
Total Return Calculation:
Cash Flow: $6,360
Appreciation (3.5%): $44,100
Principal Paydown: ~$18,000
Tax Benefits: ~$12,000
Total Annual Return: $80,460
Portfolio ROI: If you originally invested $200,000 total across all 5 deals and recovered $180,000 through refinances:
Cash Currently Invested: $20,000
Annual Return: $80,460
Portfolio ROI: 402%
This is the true power of BRRRR at scale—you've built a $1.26M portfolio generating $80K annually in total returns with only $20K of your cash invested.
Not every rehabbed rental should be refinanced. Here's a decision tree:
✓ Refinance When:
You can recover 85%+ of your capital
Post-refinance cash flow is at least break-even
You have another deal ready to execute within 3 months
You have 12+ months reserves for this property
The property has 20%+ equity after refinance
Interest rates are stable or declining
✗ Don't Refinance When:
You'd only recover less than 70% of capital
Post-refinance cash flow would be negative beyond -$200/month
You have no immediate use for the recovered capital
Your reserves are low (less than 6 months per property)
Interest rates have spiked significantly since purchase
You're in retirement/income phase and need maximum cash flow
This is your only or first property
⚠️ Maybe Refinance (Requires Analysis):
You'd recover 70-85% of capital
Cash flow would be $0-75/month
You have a good deal in pipeline but it's 4-6 months away
Reserves are moderate (6-12 months)
You're unsure about market timing
Wealth Building Phase (Ages 25-45, First 20 Properties):
Accept lower cash flow ($75-150/door) for rapid scaling
Target: 1-3 BRRRR deals per year
Focus: Portfolio growth, equity accumulation, capital velocity
Acceptable overall portfolio LTV: 70-75%
Transition Phase (Ages 45-55, Properties 20-40):
Balance cash flow and growth
Target: 1-2 deals per year
Begin paying down debt on earliest acquisitions
Reduce overall portfolio LTV to 60-65%
Income Phase (Age 55+, 40+ Properties or Retirement):
Maximize cash flow, minimize growth
Stop refinancing existing properties
Pay down high-LTV properties
Target overall portfolio LTV: 50% or lower
Goal: $10K+ monthly cash flow for retirement income
The BRRRR method redefines what "success" means in real estate investing:
Traditional Investing Success:
High cash flow per property
Low leverage
Slow growth
BRRRR Success:
Total portfolio value and equity
Capital efficiency (high returns on small invested capital)
Number of wealth-building channels (cash flow + appreciation + paydown + taxes)
Rapid portfolio scaling
The key is understanding which phase you're in and what your goals are. There's no single "right" answer—a 35-year-old building wealth should invest differently than a 65-year-old seeking retirement income.
Action Steps:
Calculate your CoCR on every current property using the formula provided
Determine your total portfolio return (all four components)
Decide which investing phase you're in (wealth-building, transition, or income)
Set specific targets: Minimum post-refi cash flow, maximum acceptable LTV, required capital recovery percentage
Build reserves: 12 months per property minimum if accepting thin cash flow
Track portfolio-level metrics monthly, not just individual properties
Remember: The investor who masters the financial metrics and understands the strategic trade-offs between cash flow and capital velocity will build wealth faster than those chasing high cash flow on individual properties while leaving capital trapped and idle.
This concludes our review of the financial outcomes and metrics used in the BRRRR strategy. In our final installment, Part 15, we will summarize the biggest challenges and risks of the entire BRRRR method and offer final advice for successful long-term wealth building.