Accidental $291k cashout refinance... Biggest BRRRR Deal yet!

Accidental $291k cashout refinance... Biggest BRRRR Deal yet!

Investor · Saint Louis, MO · Member since 2016 · 970 posts · 1k+ votes

Hi BP!

Just wanted to share one of the most exciting things that "accidentally" happened to me.

Back in Sept, 2016 I was just 9 months into real estate investing and I was browsing Zillow for fun as I usually do. Managed to catch a 3 unit, 3bed1bath/unit going for 260k in an area I like to invest it. Scheduled the showing within a minute and made an offer within an hour of seeing the listing at 230k! Had to go through an HML but it was a deal I couldn't pass up. Closed on Oct, 2016 with a 11% 12 month interest only loan with 80k down (ick!)

Skipped Thanksgiving, Christmas, New Years, and my birthday and went through consistent 80-90 hour work weeks (I have a full time too) and probably 5000 headaches and screaming sessions to get the whole thing rehabbed and ready by the end of January, 2017. Also added a bedroom to make it 4b1b units.

Here are some numbers:

Purchase- 230,000
Rehab- 115,000
Closing/Holding Costs- 17,900

=$362,900
Actual cash invested - $109,900
Existing Debt Obligation- $253,000

I'm renting it out for 2700/unit or 8100/month total

Now I thought this thing was going to appraise for 400-500k originally. Silly me not knowing anything apparently...

Because the Appraisal came back at a whopping $680,000!!!! and the bank is willing to loan up to 80%!!
When I got the phone call, I was in shock because that essentially puts me at pulling $544,000 in straight cash and netting $291,000 after I pay off the HML!
After this refinance, I should still be cashflowing at least $2,000 a month after PITI and expenses too!

Gonna show my soft side and admit I cried like a baby because I started to reminisce on all the sacrifices and pain I went through with this building. It really has been one of the most rewarding moments of my 26 years of life and as an Asian with high expectation parents, I was glad I had something to prove my worth to them.

So what now? Downpayment on a 1.5 million dream beach house I've always wanted? A Lambo because I adore those cars? Quit my job? Go on vacation at least?
nope.

 I already had my eyes set on another apartment building and will be throwing my money there as well as another primary since I just rented out mine recently.

Just wanted to share this wall of post in the hopes of finding like minded investors, inspiring others, and as a big thank you to the BP Family for everything!

Best Community ever :)


241Reply
651 views

Most Popular Reply

Jay HinrichsBusiness Member
Real Estate Consultant · Summerlin, NV · Member since 2014 · 45k+ posts · 66k+ votes
9y

and there are no deals on MLS ????? good job keep it up.. remember that cash out is tax DEFFERRED NOT tax free... but either way you have some nice powder to go do something else.

I know your probably kidding about the car..

Also not sure if you thought of this.. but what about no taking so much out and using the cash flow to pay it off quick so you have it completely paid for that's a nice asset to have paid for.

the most successful dudes and dudettes I know in RE have a ton of free and clear property not a bunch of leveraged to the hilt props.. I know my thought process is probably very much in the minority.. but just something to think about.

See this reply in the discussion

237 Replies

Jump to latestLatest
  • Real Estate Investor · Las Cruces, NM · Member since 2016 · 186 posts · 173 votes
    9y

    WOW! That's incredible! Thanks for sharing and congratulations on a killer deal!!

  • San Francisco, CA · Member since 2017 · 11 posts · 6 votes
    9y

    Very exciting!!! Congrats!

    There weren't any competing offers?

  • Investor · Saint Louis, MO · Member since 2016 · 970 posts · 1k+ votes
    9y

    @Beily Pan


    Apparently it dropped a behind the scenes deal and the seller wanted to unload it quickly so they put it on the MLS. I was just put in a really aggressive offering with a quick close.

  • Investor · Saint Louis, MO · Member since 2016 · 970 posts · 1k+ votes
    9y

    @Audrey Ezeh

    Thanks!

  • Rental Property Investor · Davenport, FL · Member since 2016 · 593 posts · 382 votes
    9y

    @David Zheng Simply amazing.

  • Real Estate Investor · Washington, DC · Member since 2015 · 45 posts · 4 votes
    9y

    Congratulations!

  • Real Estate Broker · Charlotte, NC · Member since 2016 · 569 posts · 351 votes
    9y

    Congrats! Mr.David Zheng this is a good accident happen..Yeah..all the sacrifice you made for this project have a good result.Its a victory!!.Thanks for sharing your inspiring success story and more success to come.

  • Investor · Saint Louis, MO · Member since 2016 · 970 posts · 1k+ votes
    9y
  • Rocky Hill, CT · Member since 2014 · 200 posts · 56 votes
    9y

    @David Zheng - Great story. It does make all the sacrifices worth it. Hard work and persistence pays off(sometimes more than others:)...good luck marching forward. 

  • Investor · Dacula, GA · Member since 2014 · 8 posts · 7 votes
    9y

    Wow!!! Congrats on the strong project!

  • Dana WhickerPro Member
    Investor · Fernandina Beach, FL · Member since 2014 · 557 posts · 374 votes
    9y

    Congrats, That's a great story. What market is this property in if you don't mind?

    Anyway, keep killing sir!

  • Investor · Hercules, CA · Member since 2015 · 208 posts · 47 votes
    9y

    Oh the beauty of real estate...love it!  On to the next one!

  • Investor · Leander, TX · Member since 2016 · 105 posts · 40 votes
    9y
    Hi David Zheng , Great story. Hope many more successes in years to come. This is why real estate investment is so amazing. Like your spirit of reinventing the money and resisting temptations of using it.
  • Rental Property Investor · Chappaqua, NY · Member since 2015 · 1k+ posts · 947 votes
    9y
    David Zheng I love it!!!
  • Real Estate Investor · Lake Charles, LA · Member since 2009 · 271 posts · 52 votes
    9y

    congrats!!! Message me please @David zheng 

  • Real Estate Investor · Miami, FL · Member since 2013 · 474 posts · 214 votes
    9y

    Wow. Great story from you once again. Keep it up and congrats!

  • Investor · Crossville, TN · Member since 2016 · 59 posts · 29 votes
    9y

    Congrats on a awesome refi/cash out!

    David, when you mentioned Hard Money Lender, was it a source you had done business with before?

    Capital to put a deal together is 90% of the task...

    Great job

  • Real Estate Broker · Portland, OR · Member since 2015 · 201 posts · 98 votes
    9y
    David Zheng wow nice deal! Fantastic BRRRR If you have time to post a little more about the deal would love to here more details. Congrats!
  • Rental Property Investor · Long Beach, CA · Member since 2015 · 623 posts · 155 votes
    9y

    @David Zheng Wow, congratulations. Very inspirational and gives guys like me some hope. 

  • Jay HinrichsBusiness Member
    Real Estate Consultant · Summerlin, NV · Member since 2014 · 45k+ posts · 66k+ votes
    9y

    and there are no deals on MLS ????? good job keep it up.. remember that cash out is tax DEFFERRED NOT tax free... but either way you have some nice powder to go do something else.

    I know your probably kidding about the car..

    Also not sure if you thought of this.. but what about no taking so much out and using the cash flow to pay it off quick so you have it completely paid for that's a nice asset to have paid for.

    the most successful dudes and dudettes I know in RE have a ton of free and clear property not a bunch of leveraged to the hilt props.. I know my thought process is probably very much in the minority.. but just something to think about.

  • Investor · Arlington, TX · Member since 2015 · 201 posts · 61 votes
    9y

    @David Zheng How inspiring! Congrats & thanks for sharing! KEEP UP THE GREAT WORK!!!

  • Real Estate Agent · Garrison, NY · Member since 2016 · 92 posts · 24 votes
    9y

    Great stuff @David Zheng. Were you able to estimate the rehab costs from the gitgo or did you find out after you had the inspector come through how much the rehab would be? Just curious.

  • Investor · Top of the World · Member since 2016 · 165 posts · 40 votes
    9y

    @David Zheng  Thanks for sharing and congratulations!

  • Investor · Las Vegas, NV · Member since 2015 · 16 posts · 4 votes
    9y
    Wow! Amazing ! Which city is that ?
  • Rental Property Investor · WY · Member since 2016 · 243 posts · 221 votes
    9y

    @David Zheng - Congratulations sir. You found a good deal, didnt hesitate and pulled the trigger with an offer right away. Then you found a way to make it work. 

    Then you busted your @ss to make sure that you got it done quick. 

Join the conversationCreate a free account to reply, vote on answers and follow this thread.