Boston Real Estate Investors Association

Sample BRRRR case study

BRRRR Renovation and Refinance

A renovation creates enough modeled value to recover most initial capital, but appraisal and refinance remain uncertain.

Educational sample—not an actual transaction.All property details, people, figures, and outcomes are hypothetical.

Sample assumptions

Property and Financing

Purchase price$310,000
Renovation$140,000
Closing and holding$40,000
Total basis$490,000

Modeled results

Financial Analysis

After-repair value$650,000
Refinance at 75% LTV$487,500
Refinance costs$10,000
Cash left in deal$12,500
Monthly rent$6,000
Operating expenses$2,200/month
Refinance payment$3,326/month
Monthly cash flow$474

Risk review

What to Examine

  1. Use a detailed scope, bids, permits, and contingency.

  2. Refinance proceeds depend on appraisal and underwriting.

  3. Include refinance costs in cash-left calculations.

  4. Verify rent and expenses because the cash-flow cushion is modest.

Primary lesson

BRRRR depends on disciplined acquisition, construction, lease-up, appraisal, and refinance execution.

Replace every sample assumption with property-specific evidence. Test conservative income, expenses, construction, financing, timing, and exit scenarios before committing funds.

Use Investor Calculators Download Checklists

Boston REIA resource network

Continue Your Research

Connect this topic with the next step in your investing research, analysis, due diligence, or deal review.

See the process

Sample Case Studies

Walk through clearly labeled hypothetical investment scenarios.Explore Resource

Run the numbers

Investor Calculators

Estimate cash flow, returns, debt coverage and project costs.Explore Resource

Organize due diligence

Investor Checklists

Use practical checklists before making commitments.Explore Resource

Choose a strategy

Investing Methods

Explore rental, flipping, BRRRR, wholesale and other approaches.Explore Resource

Research locations

Massachusetts Markets

Compare Boston-area cities and neighborhood guides.Explore Resource

Request a review

Submit a Deal

Send your property and numbers to Boston REIA for possible educational review.Explore Resource