The BRRRR Model: Recycling Capital on a Texas Foreclosure

BRRRR stands for Buy, Rehab, Rent, Refinance, Repeat, and its appeal is a promise: buy below market, force the value up with a renovation, then refinance and pull most or all of your cash back out to do it again. Done well, the same capital builds a portfolio one house at a time. Done on optimistic numbers, it leaves you with a property that barely covers its own mortgage. This guide runs the brrrr model line by line on a Texas foreclosure and, just as important, shows the test that decides whether the refinance you modeled is one a lender will actually give you.

This is general information, not legal or financial advice.

As with the other models on this site, the dollars are illustrative. The structure and the tests are the part you reuse.

The five steps, and where the money moves

Each letter in the acronym is a step where cash flows in or out:

• Buy. Acquire below market, typically at a foreclosure auction, with cash or a short-term loan.
• Rehab. Renovate to raise the appraised value, not just to make it livable.
• Rent. Place a tenant so the property produces income and, later, qualifies for a rental loan.
• Refinance. Take a cash-out loan against the new, higher value and use the proceeds to repay your initial capital.
• Repeat. Roll the recovered cash into the next deal.

The whole model turns on the gap between what you put in (your all-in basis) and what the refinance gives back. The smaller the cash left in the deal, the more powerful the strategy.

Step one: the all-in basis

Take the same Dallas 3-bed, 2-bath used across these guides, with an appraised after-repair value of $320,000. You buy it at a foreclosure auction for $179,000 in cash and renovate it.

Your all-in basis is $230,000 against a house now worth $320,000. That $90,000 spread between basis and value is the raw material BRRRR converts into recycled capital. Without it, there is nothing to pull out.

Step two: the cash-out refinance

Once the house is renovated and rented, you refinance. A cash-out rental loan is sized as a percentage of the appraised value, the loan-to-value or LTV. Assume a 72% LTV loan at current rates:

• 72% of $320,000 is a new loan of $230,400.
• Refinance closing costs run about $6,000, so net proceeds are $224,400.
• Your all-in basis was $230,000, so cash left in the deal is about $5,600.

That is the headline BRRRR result: you recovered nearly all of a $230,000 investment and kept a renovated, rented house, with only $5,600 of your own money still in it. On paper, the return on that remaining $5,600 is enormous. But the paper hides a second test that decides whether this refinance is even available.

The test the pitch decks skip: DSCR

Rental lenders do not hand out a 72% cash-out loan just because the appraisal supports it. They size the loan so the property's income comfortably covers the new payment, measured by the debt-service coverage ratio (DSCR): annual net operating income divided by annual debt service. Most lenders want a DSCR of at least 1.20. Run the numbers on this house:

At a 72% cash-out, the DSCR is 16,356 divided by 19,332, or about 0.85, well under the 1.20 most lenders require. Two things follow, and both matter.

First, the property does not cash flow at that leverage. It runs about $248 in the red every month. Second, and more practically, the lender will not write the loan you modeled. To hit a 1.20 DSCR the lender will shrink the loan, which means you pull out less cash and leave more of your own money in the deal than the pretty version showed.

Key takeaway. BRRRR's power is recycling capital, not fat monthly cash flow. At current rates a high-leverage cash-out often fails the DSCR test, so the loan you actually get is smaller than the appraisal alone would allow. Model the DSCR before you count the cash you plan to pull out.

Making the model honest

None of this means BRRRR is broken. It means the model has to respect two constraints at once: the LTV the appraisal supports and the DSCR the income supports. The binding constraint is whichever produces the smaller loan. A few levers bring the two into line:

1. Buy deeper below market. A lower basis means you can pull your cash back out at a lower, DSCR-friendly loan amount. This is exactly where a foreclosure earns its place in the strategy.
2. Raise the rent, honestly. A renovation that supports a higher market rent lifts NOI and the DSCR together. Do not assume a rent the comps will not support.
3. Accept leaving some cash in. If the DSCR caps the loan, plan to leave a few thousand dollars in the deal rather than forcing a loan the property cannot service.
4. Hold for the long game. Even at breakeven cash flow, a tenant pays down the loan and the property may appreciate. BRRRR can be a capital-recycling and equity-building play even when year-one cash flow is thin.

What the DSCR-capped loan really costs you

It is worth seeing the gap in dollars, because it is where most BRRRR projections quietly overstate the result. To clear a 1.20 DSCR, the property's net operating income of $16,356 can support annual debt service of no more than $13,630, which is about $1,136 a month. At current rates that payment services a loan of roughly $162,444, not the $230,400 the 72% appraisal-based number promised.

The DSCR-capped loan leaves about $73,556 of your money in the deal, not $5,600. That is the difference between recycling almost all your capital and recycling only about two-thirds of it. Neither number is wrong; the binding one is simply the smaller loan, and at today's rates on a modestly-renting house that is the DSCR cap, not the LTV. A model that only shows the LTV line is selling you the best case as if it were the plan.

Repeat: where the compounding lives

The final R is the reason anyone tolerates the thin cash flow. If a deal returns most of your capital, you can redeploy it into the next purchase and grow a portfolio without saving up a fresh down payment each time. The math compounds: recycle 90% of your basis and you can do many deals off one pool of capital; recycle 65% because the DSCR capped the loan, and each deal consumes more of your cash, so you run out sooner and the pace slows.

That is the honest tension in BRRRR. The strategy is a capital-efficiency engine, and its efficiency is set almost entirely by how far below market you buy. A deep discount at the purchase produces a low basis, a low basis needs only a modest, DSCR-friendly loan to be repaid, and a modest loan is one the rent can actually service. Every part of the model points back to the entry price.

It also rewards patience between deals. If the DSCR caps your cash-out and you leave more in the deal than planned, the fix is rarely to force a bigger loan; it is to wait, let rents rise and the loan balance fall, and refinance again later when the numbers support pulling more out. A tenant paying down the loan and a market that appreciates both work in your favor over a hold. BRRRR done well is less a quick flip of capital and more a disciplined loop you run again and again, and each turn of the loop starts with buying right.

Where the deals come from

The first R does the heavy lifting. Buy at the right basis and the refinance, the cash flow, and the DSCR all get easier; overpay and no amount of financing engineering rescues the deal. That is why BRRRR investors hunt foreclosures. Every active listing on Fclosure carries the appraisal value, the sale date, and an equity estimate, so you can find the properties with a wide enough spread between likely basis and value to make the model work, then run the DSCR test before you ever call a lender.

More reading: all guides · the blog