Real Estate Deal Analysis & Advice
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 almost 3 years ago,
![Brian Tome's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/191750/1702983080-avatar-briantome.jpg?twic=v1/output=image/crop=410x410@0x58/cover=128x128&v=2)
BRRRR Testimony Part IV
![](https://bpimg.twic.pics/no_overlay/uploads/uploaded_images/1644413810-DSC_2265_6_7.jpg?twic=v1/output=image/quality=55/contain=800x800)
We bought this little 2 bedroom 1 bath house in Elkton for $50K in 2019. It was in need of a complete rehab and we put another $50K into it before renting it to a nice young couple in September 2019. After renovation value was appraised at $128K in August 2019. Our tenants take excellent care of the property and it has cash flowed around $100/month (on a 15 year note with a 10% reserve) since then.
On the refinance we were not able to get all our money back out. We left about $10K in the deal, which I didn't like. However, cash flowing $100/mo. it still produced an 12% return on investment, so we kept it and tried to do better on the next one.
Fast forward to today and the house appraised at $203K. After we refinance and put it on a 30 year note, it will cash flow about $300/month (without ever raising the rent), put $60K cash in our pocket (to reinvest), and we will still have $50K in equity in a property that we only invested $10K into - not to mention the tax benefits we gain from depreciation.
BOOM!