Cash goes in over the season; the hard-money balance accrues interest only on what's drawn. The refinance in the seasoning month pays off the hard money and hands capital back.
Same deal, recomputed at nearby ARVs. The change column is the move from your own ARV, so you do not have to subtract rows in your head: a positive change means that much more of your cash stays trapped.
| ARV | Refi loan | Cash left in | Change vs your ARV | Cash-on-cash |
|---|
Check the rental’s numbers in the cash flow & DSCR calculator, gut-check price with the cap rate calculator, sanity-check your offer with the maximum allowable offer calculator, or browse all the calculators. Already own a BRRRR you rehabbed and refinanced? Track its real equity, debt, and cash flow going forward instead of re-running this one.