BRRRR Rental Portfolio Scaling & FIRE Freedom Solver

Model recycling the same initial seed capital across multi-family residential acquisitions to replace W2 salary with passive rental cash flow.

Target Freedom & Acquisition Velocity

Target Monthly Passive Income ($ / mo for FIRE)

Initial Seed Investment Capital ($)

Average Purchase Price Per Property ($)

Average Rehab Budget ($)

After-Repair Value (ARV Appraisal $)

Monthly Net Cash Flow Per Property ($ after P&I/Tax/Ins)

Cash Extracted on 75% LTV Refinance

$187,500 ($4,500 Extra Cash in Pocket)

Total Doors Needed For Full Financial Freedom

18 Doors ($8,550/mo Passive)

Estimated Years to Full FIRE (At 2 Deals / Year)

4.5 Years to 100% W2 Freedom