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
![Andrea Castor's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/436856/1621476580-avatar-andreac17.jpg?twic=v1/output=image/cover=128x128&v=2)
2nd BRRRR deal...am I on the right path?
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
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!!!