🔥 10X BRRRR Deal Analyzer

📊 Deal Inputs

Deal Name / Address

Purchase Price ($)

Rehab Cost ($)

After Repair Value (ARV) ($)

Refinance LTV (%)

Monthly Rent ($)

Closing Costs ($)

Interest Rate (%)

Loan Term (years)

Monthly Insurance ($)

Monthly Taxes ($)

Vacancy + Maintenance + CapEx (%)

Industry standard: 20% (8% vacancy, 5% repairs, 7% capex)

Total Cash In $185,000

Refinance Amount $165,000

Cash Left in Deal $20,000

Equity Captured $55,000

Monthly P&I Payment $1,154

Total Monthly PITIA $1,504

Net Operating Income $1,440

Monthly Cash Flow $296

Annual Cash Flow $3,552

Cash-on-Cash Return 17.8%

DSCR Ratio 1.25

🔥 10X APPROVED — DO THE DEAL

"Massive action on good deals beats perfect analysis on zero deals." — Grant Cardone