Model a Buy, Rehab, Rent, Refinance, Repeat deal and see how much capital you recover.

$
$
$
$
%
%
Transaction & holding costs
$
$
$
Operating costs (post-refi hold)
yrs
$
$
$
$
Cash Left In
—
Refinance Loan
—
Post-Refi Cash Flow
—
Cash-on-Cash
—
Refinance DSCR
—

DSCR is rent ÷ PITIA on the new (refinance) loan — lenders generally need 1.0 or higher to approve a cash-out refinance. See the full BRRRR math →

Ready for the real numbers?
Every Panda Nook listing already has ROI, cash flow, and cap rate run for you.
Unlock Investment Analysis

Create a free account to unlock full investment analysis, including ROI calculations, cash flow projections, and rental eligibility data.