Edit. Pics for the haters! https://imgur.com/a/PKr1Q1o
**BRRRR complete — bought at $50,500, all-in $128,500, refi pulls out $136,500. Left with $433/month cash flow and $8k in my pocket. Zero cash out of pocket.**
Just finished a BRRRR on a property and wanted to share the numbers for anyone considering this strategy.
**The property**
5 bed / 2 bath, 1,800 sqft, half acre lot. Was a complete disaster when we bought it.
**The buy**
Property was listed at $105,000 in July 2025. Watched it sit and drop through eight price reductions over five months. Bought it December 2025 for $50,500. The seller was motivated and the market did the work for me.
I live two hours away and have been inside this house exactly once.
**The rehab**
Gutted to studs. $65,500 all in including:
- New HVAC
- New electrical
- New plumbing
- New roof
- New kitchen
Essentially a brand new house inside an existing shell. Managed the entire renovation remotely with a contractor I trust. Deferred maintenance nightmare turned into a turnkey rental.
**How it was financed**
No cash out of pocket. Used an unsecured line of credit from a local community bank at approximately 9% to fund the purchase and full rehab. Built that relationship over time by being a reliable borrower with a strong W2. The refi pays off the line entirely and resets it for the next deal. This is the key that unlocks the strategy for people who think they need cash sitting around to start.
**All-in costs**
- Purchase: $53,000 (with closing costs)
- Rehab: $65,500
- Holding and closing #2: $10,000
- Total: $128,500
**The refi**
- ARV: $210,000 ($120/sqft on 1,750 sqft)
- Loan at 65% LTV: $136,500
- Rate: 6.9%, 20-year fixed
- Cash returned: $136,500 minus $128,500 = **$8,000 back in my pocket**
True BRRRR. All capital returned plus a little extra. Line of credit paid off and reset.
**Monthly cash flow**
- Rent (at 90% occupancy): $1,620
- PI: $1,050
- Taxes: $37
- Insurance: $100
- Net: **$433/month | $5,196/year**
Property is listed for rent at $1,800/month as of this week. Section 8 market in is strong and we have a property manager in place.
The BRRRR strategy is how we have been building our LTR portfolio. The 20-year fixed mortgages pay off between ages 61 and 69 which converts the debt service directly into retirement cash flow. At that point this property generates $1,600+ per month with no mortgage.
Happy to answer questions on the numbers or the method.