Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Real Estate Deal Analysis & Advice
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated about 9 years ago on . Most recent reply

User Stats

73
Posts
25
Votes
Andrea Castor
  • Investor
  • Dayton, OH
25
Votes |
73
Posts

2nd BRRRR deal...am I on the right path?

Andrea Castor
  • Investor
  • Dayton, OH
Posted

Our offer got accepted on a short sale! I'm pretty excited because this is a condo complex I've wanted a rental in for years.

Purchase price: $65k

Rehab $15k (nothing upfront but a good clean) but eventually will rehab kitchen, two full bathrooms, replace carpet with laminate wood, sliding glass door to deck

ARV: $100k

Monthly rent: $1000/mo

Taxes:           ($192)

Insurance:     ($20)

HOA: ($196)

Maint 5%:       ($50)

Vac 5%:          ($50)

____________________

NOI $492/mo

Cash on cash return $5,904/$65,000 = 9% return

In 6 mo, we plan to refi. Worse case appraises for $90k, pull 70% out ($63K).

NOI with new mortgage payment of $319/mo would be $173/mo (+~$85/mo in equity).

We do plan on managing our self so I did not include that in the numbers. We have another similar condo in the area and they are very easy to manage. Anything I'm missing before we close?

Most Popular Reply

User Stats

170
Posts
73
Votes
Greg B.
  • Investor
  • Syracuse, NY
73
Votes |
170
Posts
Greg B.
  • Investor
  • Syracuse, NY
Replied

I think @Brent Coombs doesn't mean it's a bad deal but it's NOT a BRRRR deal. It's a simple buy and hold at around 80%.

If you're buying at $65k and putting $15k into it you're at $80k (not including any other costs to purchase) which is already at 80% of your assumed ARV. You wouldn't be able to refi anytime soon to complete the last 2 R's.

If you're positive that you're rehab budget is sound and you don't have to hire a PM and the rest of the numbers are solid....Good deal...Congrats!!!

Loading replies...