General Landlording & Rental Properties
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated over 4 years ago on . Most recent reply
My Most Recent Deal - A Cash Cow!
Finished up the next property and am ready for tenants. Thought I'd post the numbers for others to see and help evaluate - hope this helps. Send me feedback!
State: Texas
Model: BRRR (done remotely)
Purchase: $18,500 (borrowed)
Rehab: $24,000 (borrowed)
ARV: $65,000Money
Costs: 10% and 2 points
Rent: $1050
Monthly Cash-Flow (Bottom Line): $421.47
With none of my own money in the deal, I’ll be walking away from refinance closing with $5,375 in my pocket and $421.47/mo.
Another property done during a pandemic showing there are still deals out there, you just have to know how to find them! Next one is under contract with 3 more in the pipeline.
If anyone has any questions or wants to learn, feel free to PM me.
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1593560993-1_Outside_IMG_0915.jpeg)
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1593560994-2_SideRoom.png)
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1593560995-3_Bath_Clinton_B_A_Bath.jpeg)
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1593560996-4_Bathroom.png)
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1593560996-5_Hall.jpeg)