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 10 years ago on . Most recent reply
![Charlie MacPherson's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/247455/1621770820-avatar-realtorcharlie.jpg?twic=v1/output=image/crop=683x683@0x31/cover=128x128&v=2)
Would you do this deal?
I'm a new Realtor and want to dip my toes into the world of flips. I've identified a property and have talked about it with two potential buyers. One has said there's not enough profit. The other may present an offer - at least I'll earn a commission.
But I'd rather flip it myself - if I can figure out how to do it without any of my own money.
Here's the overview:
- The sellers are not in any hurry to sell, nor do they need the money.
- 30 miles South of Boston MA, 1250 SF 4 bed 2 bath cape, built in 1950 and never updated. 15.6K square foot lot.
- 0.2 miles to beach but not in a flood zone. No water views.
- Exterior is a disaster. Needs new roof, shingles, trim, deck and chimney.
- Purchase price $310K. ARV between $425K and $440K, depending on finishes and appliance selection. Based on the modest style of the home, I'm leaning more toward Home Depot appliances and finishes than luxury.
- Renovation includes making two 1st floor beds into a large master with an ensuite and expanding 2nd floor bath, plus paint, carpets, etc.
- Prospect #1's contractor's estimate is $60K. I later ran it by a local hard money lender who after a quick look at the property says $73K. Both include a $5K cushion. I split the difference between the two estimates.
Here's how I see it using a 15% interest rate, carried for 4 months:
Acquisition $310K
Repairs $65K
Taxes $1400
Insurance $2000
Interest $18750
Commission $21,750
Closing $5000
TOTAL COSTS $423,900
ARV $435,000
Note that one of the Prospect #1 has a lender who will charge no interest and split profits 50/50. That's $18750 that drops to the bottom line for a $29,850 net that they would split.
The other potential buyer - or potentially me if I can figure out how to finance it - would expect to pay hard money rates.
So I'm hoping for a little guidance here. Would you do a deal with these numbers, or is there just not enough profit?
Thanks VERY much for any advice!
Most Popular Reply
![Charlie MacPherson's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/247455/1621770820-avatar-realtorcharlie.jpg?twic=v1/output=image/crop=683x683@0x31/cover=128x128&v=2)
Thanks for the feedback Shaun. It was looking better before I started adding back the carrying and financing costs and I was starting to talk myself out of the deal anyway.
I just wasn't sure whether a nearly $30K profit over 4 months would be worth it for some that would be the Prospect #1.
Prospect #2 has his own rehab crew, so he would't pay the full retail rate on materials and labor. As I'm just starting out, I don't know what that would look like, but I'm guessing the rehab cost with an in-house crew would drop by perhaps $25K.
I forget which podcast I was listening to, but one of them cautioned against using "eraser math" - where you just start talking yourself out of certain expenses because you REALLY want the numbers to work.
Again, thanks - I sincerely appreciate the advice.