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 9 years ago on . Most recent reply
![James Bowerman's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/347865/1621445815-avatar-jamesb705.jpg?twic=v1/output=image/crop=2792x2792@0x0/cover=128x128&v=2)
First Investment Property Under Contract in Maryland
After several months of preparation and searching I've finally got my first property under contract. My goal is to rehab and flip the property within 3 months. Any feedback would be greatly appreciated. Here are the particulars:
Property is a 3/2 rancher, just under 1400sq/ft, located in Pasadena, MD. The house is in Anne Arundel County, in a water accessible community, and in a good school district. It is a HUD property and was listed at $171k on HUDHomestore.com. I offered $150k with the help of my real estate agent, which was accepted. A $1k earnest money has been deposited in escrow.
Estimated ARV is $250-275k and repairs $35-45k depending on rehab and product. I'm working with a hard money lender who will loan 100% of acquisition at 15% and 4 points, interest only. The rehab will be paid for through seed capital I've acquired through credit card stacking.
I'm set to have the property inspected on Thursday (10/8) at which point I'll put together a final SOW. I've already had one contractor look at the property and I'll be scheduling at least two more after the inspection is complete.
Scheduled closing date is 10/28, but I have until the 16th to back out if the inspection is not satisfactory. Thoughts and concerns?
Most Popular Reply
![James Bowerman's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/347865/1621445815-avatar-jamesb705.jpg?twic=v1/output=image/crop=2792x2792@0x0/cover=128x128&v=2)
So the first flip was a success! Settlement went through without issue on March 30th and it's officially off my hands. Here is the timeline and all the final numbers:
Listed for sale in Pasadena Maryland on HUDHomestore.com for $156,800. This was a 3/1 rancher with 1,128sq/ft of living space.
Offer placed for $132,000 on 10/30/2015 which was accepted the next day.
Paid earnest money deposit of $1,320 and put under contract.
Settlement took place on 12/8/2015. I used a hard money loan for 100% of the purchase price at 14% and 4 points. Total buying costs were $14,507.
Improvement costs came to $54,781 which was primarily done by the general contractor I hired. I borrowed $20,000 from a private lender to help pay for the rehab and closing costs. The rest I paid for using credit cards with 0% interest rates (promotional rates for one year).
The property was listed for sale on 2/4/2016 for $250,000.
I accepted an offer on 2/11/2016 for the full asking price of $250,000 plus 3% help towards closing.
**Typically there is a 90 day seasoning and I wouldn't have been able to put it under contract before that 90 days if the buyer was financing using an FHA loan. However, this buyer was pre-approved for and using conventional financing, so the 90 day seasoning rule didn't apply.
Settlement took place on 3/30/2016 and closing costs plus commissions came to $23,716.
Holding costs came to $6,538 which includes the mortgage payments, taxes and utilities.
Total cash invested in the property came to $49,288.
Total profit came to $18,458 which is a 37% ROI.
***ROI is actually much higher since most of the money I contributed was actually the banks money and will be paid back to the credit cards.
Right now I'm taking what I learned over the past year and finalizing a business plan. I'd like to flip a couple more this year, but I need to find other means to finance it since the credit cards will need to be paid off in June. If anyone is interested in partnering up on some deals I welcome the opportunity.