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 4 months ago on .
![Sheldon Alex's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2978185/1711054741-avatar-sheldona14.jpg?twic=v1/output=image/crop=2832x2832@0x234/cover=128x128&v=2)
Analyzing a Flip That Has Multiple Costs
Hey everyone. Here's a deal I'm going to break down pretty thoroughly on my process of evaluation. I got this deal from a connector within Gator. Before I looked at the deal, here's what I asked from him:
- The purchase and sale agreement
- Rehab breakdown documentation
- 2 HUD statements of previous deals
- Deal info (Property profile, funding, security, repayment plan, etc.)
- Title company involved in the transaction
What I also asked for was a term sheet from the hard money lender that was lending at first position. I wanted to get a breakdown of all of the costs associated with using them to fund the majority (90% LTC, 100% rehab) of this deal. The purchase price was $560,000, so I knew the costs would be high.
The cost of points was $11,880, and the loan service and prorated interest rate fees equaled $6,126. Then the buyer was paying closing costs, which I estimated around $11,000. Then there's the $56,000 down payment from the borrower, thus signifying a pretty decent cash to close amount.
How much was the HML charging in interest? They were charging 12.24%, bringing the simple interest amount to $5,148. As you can see from the images, the holding costs can add up tremendously. It can make or break a deal in some cases.
This project carried with it a estimated $97,000 rehab estimate as well; another huge cost. Then once sold, the listing agent would be getting their cut of $36,250. Lastly, there's the second position lender who would receive $26,200, but only if they accept the 20% flat rate.
Now the borrower estimated a $925,000 ARV. So I put that theory to the test and pulled comps using Zillow. I searched for the most RECENTLY SOLD COMP within the SAME SUBDIVISION. There was a property that sold early October for $725,000. It had similar square footage in property size, similar square footage in lot size, was built 8 years apart, and was renovated.
Sadly, there was a $200,000 difference in their projected ARV and what I found. And they definitely needed that $200,000 for this renovation project, because as you can see, they and a lender who deployed the funds for this would likely be boarding a sinking ship.
Upon my discovery, I let the connector know that we wouldn't be able to lend on this opportunity.
Moral of the story: Go for deals with HIGH SPREADS.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/uploaded_images/1729533183-LGDF_Example__17_-_IMAGE__1.png?twic=v1/output=image/quality=55/contain=800x800)
![](https://bpimg.biggerpockets.com/no_overlay/uploads/uploaded_images/1729533184-LGDF_Example__17_-_IMAGE__2.png?twic=v1/output=image/quality=55/contain=800x800)
![](https://bpimg.biggerpockets.com/no_overlay/uploads/uploaded_images/1729533185-LGDF_Example__17_-_IMAGE__3.png?twic=v1/output=image/quality=55/contain=800x800)