Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback
Updated over 9 years ago, 07/14/2015
Investing Own Cash into Deal Advice
I plan to undertake my first buy, rehab, rent, refinance deal and am looking at homes in my market. I have private money of 30-50k available to me in which I am paying out 6%. I also am willing to put $50,000 of my own cash into the deal. It is a little bit less than 50% of my net worth but am willing to do this because I believe that buying a fixer upper cash will create an opportunity for a better deal. I have some reserve money ($15k) that is liquid but this is cutting it close without tapping into my company issued 401k.
Numbers:
3br/2ba Single Family
ARV: $125,000
Rent: $1,400 (conservative)
Purchase Price: $50,000
Rehab: 30K
Closing,Refi, Inspection Costs: $10,000
Taxes: $370 / month
Interest Paid: $1800
- I will add $5,000 in extra costs in the numbers to compensate for running over budget somewhere during rehab or other unforeseen costs.
* My lender has a 12 month seasoning period before I can refi and pull 80% equity out. However, I do have the option to use a HELOC to pull cash out faster as others have mentioned on this site.
80% of ARV = $100,000
$100,000 - Closing, refi, inspection - Rehab - Interest Paid - Extra Costs = Purchase Price
100,000 - 10,000 - 30,000 - 1,800 - 5,000 = $53,200 (Max Purchase Price)
Cash Flow Per Month =
*factoring in 5% interest rate
Rent - Mortgage - Tax - Insurance - Vacancy(10%) - Maintenance(10%)
1400 - 540 - 370 - 50 - 140 - 140 = +160 per month
Any feedback on this deal and situation would be great, feel free to poke holes in it!