Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. Cancel anytime.
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
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 almost 9 years ago on . Most recent reply

User Stats

69
Posts
23
Votes
Andrea Castor
  • Investor
  • Dayton, OH
23
Votes |
69
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...