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 about 2 years ago on . Most recent reply
![James Bailey's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2480074/1667767935-avatar-jamesb1436.jpg?twic=v1/output=image/crop=2316x2316@385x0/cover=128x128&v=2)
Learning lessons, purchased this duplex to 1031 in five years.
Investment Info:
Small multi-family (2-4 units) fix & flip investment.
Purchase price: $615,000
A bread and butter 2/1 1600 sq ft duplex.
Side 1 is recently updated with appliances, LVP, and led lighting. Good tenants that paid all through covid.
Side 2 will need a heavy renovation when the current tenant (10 years) moves out. Unfortunately, this Tennant is extremely under market rent, approximately 800 below market rents. Due to local laws, the best I can do is 9% raise a year.
What made you interested in investing in this type of deal?
This duplex was part of a bundled deal. otherwise, I wouldn't have really gone for it.
How did you find this deal and how did you negotiate it?
An off-market deal. The seller had two properties bundled together. One was a home run with value added, and this unit is just a plain jane.
How did you finance this deal?
25% down. 6.5% APR 30-year fixed 4-year prepayment.
How did you add value to the deal?
The plan will be to renovate once side 2 moves out and refresh the exterior
What was the outcome?
In five years, I'll have $29,469 in debt paydown from tenants.
Assuming a super conservative 1% appreciation will put the property at $646,371
$214,590 in equity at time of sale at $646,371 in 2027.
Most Popular Reply
![James Bailey's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2480074/1667767935-avatar-jamesb1436.jpg?twic=v1/output=image/crop=2316x2316@385x0/cover=128x128&v=2)