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.

Marginal
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
ICR119.0% / 125.0%
Stress test: FailFAIL

Min rent to pass: £945/mo