Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Classifieds
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 10 years ago,

User Stats

91
Posts
11
Votes
Jason Richardson
  • Wholesaler
  • Bremen, IN
11
Votes |
91
Posts

Two Homes For The Price Of One - $75,000 Investment

Jason Richardson
  • Wholesaler
  • Bremen, IN
Posted

These are two homes being offered, both with either a note or lease/option contract in place. Both are located in South Bend, IN close to the University of Notre Dame. They are in a neighborhood primarily consisting of owner occupant homes with retail sales ranging from $70,000 - $90,000. Both homes have been fully rehabbed and are turn key investments. Excellent long term cash flow investment with contracts in place, however if the worst case happened and both contracts defaulted the properties could be put on the market as is and your investment would be doubled.

Details of the contracts in place below. Please private message with further questions. Cash only and must be able to close quickly.

First House - 4 bed 1.5 bath fully rehabbed

Note in place with a current payoff of $55,000

Note amortized 20 years @ 9.99%, monthly payment $530.40 principal and interest

Total payout over 20 years $127,200 to you then property will be deeded to buyers

3rd party servicing in place

Second house - 4 bed 1.5 bath fully rehabbed

Tenant in place with a lease with an option to buy agreement

Monthly payment - $800/month rent with an additional $125/month paid towards option fee

Current option period ends 2/28/2016

Between now and option period ending a total of $16,000 in rent will be paid and $7675 in option fees will be paid

Rent and option fee total - $23,675 paid between now and 2/28/16

After option period ends then a note will be in place between you as lender and tenants as borrowers, that note will be broken down as follows

$47,300 purchase price, amortized 10 years @ 9.99% interest

Monthly payment of $625/month principal and interest, and buyer has agreed to pay an extra $175/month towards additional principal = $800/month

$800/month payment x 82 months = $65,600 paid total on note then lender (you) will deed property to buyer

Total payments on this deal - $23,675 in rent and option fees + $65,600 in note payments = $89,275

$127,200 + $89,275 = $216,475 total return on $75,000 investment