Proprio·

BRR & Development Appraisal

Analyse Buy-Refurbish-Refinance deals and development projects. Model bridging finance, refinance exit, capital recycled, profit on cost, IRR, and full development appraisals with traffic light verdicts.

High Risk
Total Project Cost
Purchase Price£150,000
Purchase Costs£2,500
Refurbishment£30,000
Contingency (10%)£3,000
Finance Costs£21,960
Total Project Cost£207,460
Capital Recycled
Refinance Amount£165,000
Capital Recycled79.5%
Amount Left in Deal£42,460
Equity Deployed£42,460
Post-Refinance Mortgage
Monthly Payment£756
Annual Payment£9,075
Rental Returns
Gross Yield (on GDV)4.9%
Net Yield4.1%
Monthly Cashflow-£6
Annual Profit-£75
ROI (on Equity)-0.2%
Break-even Rent£906/mo

Minimum rent to cover tenancy costs + mortgage

Stress Test
ICR87.3% / 125.0%
Stress test: FailFAIL

Min rent to pass: £1,289/mo