BRRRR

Street
Type
Subrub
Bedrooms
City
Bathrooms
State
Parking

PURCHASE PRICE

$320,000

CASH REQUIRED

$87,000

VALUE ADD

+6,000

EQUITY RELEASE

$0

RENOVATION COST

$0

RENTAL INCREASE

42%

Property

AS PURCHASED
PURCHASE PRICE AS PURCHASED
Discount by
17%
$10,000
Overpriced by 17%
$10,000
PROPERTY EXPENSES
$0
TOTAL CASH REQUIRED $0
LOAN ESTABLISHMENT EXPENSES
(CAPITALISED)
TOTAL PURCHASE PRICE $382,921

Annual Property Expenses

AS PURCHASED
PROPERTY EXPENSES
%

Initial Loan Calculator

%
PRINCIPAL & INTEREST (P&I)
INTEREST ONLY (I/O)
TOTAL EXPENSES
AS PURCHASED
P&I $30,335
I/O $27,335

Renovation Costs

TOTAL RENOVATION COSTS $18,978

Refinanced Loan Calculator

%
PRINCIPAL & INTEREST (P&I)
INTEREST ONLY (I/O)
TOTAL EXPENSES
AS REFINANCED
P&I $0
I/O $0

Annual Property Income

AS PURCHASED
RENTAL INCOME
ANNUAL RENT $32,921

Annual Property Income

AS RENOVATED & REFINANCED
RENTAL INCOME
ANNUAL RENT $32,921

Uplift Calculator

%
VALUE ADD $0
EQUITY RELEASE $0

Annual Property Income

AS PURCHASED
NET PROFIT
P&I $0
I/O $0
YIELD (ANNUAL)
RETURN ON EQUITY

Annual Property Income

AS RENOVATED & REFINANCED
NET PROFIT
P&I $0
I/O $0
YIELD (ANNUAL)
RETURN ON EQUITY
POST RENOVATION VALUE PROJECTION
POST RENOVATION EQUITY GROWTH ON INTEREST ONLY