Successful Flip Details w/Photos and Numbers ($95k reno)

Successful Flip Details w/Photos and Numbers ($95k reno)

Engineer · Magnolia, NJ · Member since 2016 · 133 posts · 135 votes

Hello BP World! 

I've recently completed my biggest project yet which included a renovation cost of approximately $95,000, multiple offers, a quick sale to a military couple, and a happy closing! :) 

Buying the property: 

This deal was brought to me by someone who I've previously bought a property from through a wholesale deal. In this previous deal, this particular person was the seller of the property in the wholesale deal, not the wholesaler. This seller buys properties at auction and sells them after taking ownership. On the previous deal, the wholesaler was planning to flip the property but their funding fell through so they wholesaled it to me, and i was fortunate enough to meet the seller at closing and strike up conversation and exchange information. (Network, network, network!) Anyway, the seller brought me this deal at an asking price of $85,000 and we agreed on $75,000. I funded the property with a commercial construction loan thru a local community bank, where the bank funds 75% of the purchase price and 100% of the renovation. (I will spell out all the numbers later.) 

Pre-purchase: 

When i first saw the home, it was packed with trash, clothes, furniture, etc. You could barely walk in certain rooms of the home. However, the home had a great layout and great spaces. I think it is important to have a vision for these types of things and when the house is in shambles, you have to be able to see past the piles of clothes, broken windows, and less than appetizing smell. If you develop this vision you can truly recognize the value of a property and the potential for what it can be, which can really set you apart from other investors. The seller and i agreed that they would have the property completely cleaned out of all these items before closing (about two 30 yard dumpsters worth). I think the seller had put all the items at the street incrementally and the local township picked it up, i didn't care as long as it was all gone! Smart move on their part. 

Specs: 

Cape Cod style home on a cul-de-sac with 1 car garage, walk out finished basement, and two story deck.

Square footage: 1878

4 Bedroom, 2.5 baths 

Renovations: 

Below is a list of renovations post-demo in no particular order.

1. Reconfigure kitchen layout entirely (except sink which stayed under the window overlooking the back yard - important feature!). Removal of non-load bearing wall to open up to dining area. Remodel kitchen completely w/breakfast bar, white pearl cabinets, rubbed bronze hardware, granite, stainless steel appliances, recessed and pendant lights. 

2. Gut and remodel 2.5 bathrooms. In both full bathrooms, i used the same cabinets and counters as the kitchen. 

3. Replace sheetrock in finished basement. Add recessed lights in basement 

4. Convert entire house to natural gas appliances (cooking, dryer), water heater, and furnace. Local utility company ran a gas line and meter (FREE of charge). Plumber installed gas piping throughout the house (NOT FREE of charge). UNDERGROUND Oil tank was removed, that was a risk. However, the seller agreed to perform a soil contamination test before closing, which came back clean. Clean soil test does not always guarantee that the tank did not leak, so it was definitely a risk and an unknown until the tank was dug up. 

5. Replace all interior doors and hardware w/ 6 panel vinyl doors and rubbed bronze hardware. 

6. Replace all windows and exterior doors w/ metal capping, etc. 

7. Install wainscoting in foyer, family room, and dining area. 

8 All new gutters, downspouts and metal capping on fascia, soffits, and rake boards. 

9. Replace concrete driveway, front steps, and walkway.

10. Install new guardrails onto exist deck and paint to freshen up. 

11. Install interior access to garage. No-one wants to park in the garage and carry groceries out of the garage through the front door into the house. Buyer probably had no clue that it didn't previously exist, however, big selling feature. 

12. Landscape and staging. I cannot stress the importance of these two steps, which i notice that a lot of flippers ignore. My reasoning - first impression is key. There is no better first impression then when a potential buyer pulls up to a neatly landscaped and clean cut yard and is wowed from the jump. Staging of the interior (at least stage kitchen and bathrooms) makes the buyer feel "at home" and helps them picture themselves living there and putting their own interior design touches on it. The immediately become emotionally attached. 

13. Brand new heater, ac unit, and water heater. 

14. Roof had previously been replaced w/architecture shingles and only needed minor repairs. 

15. All new flooring throughout. Ceramic tile which continuously flowed through the foyer, kitchen, hallway, and bathroom on the first floor. Carpeting in bedrooms and basement. Engineered 12mm laminate in family room and dining area. 

That list was all over the place, i apologize. 

The Numbers: 

Purchase price: $75,000 

Renovations + holding + closing costs (buy and sell): $120,335 

List price: $214,900 

Sale price: $231,900 - seller requested $10k concession to cover closing costs and VA loan costs. (Did not expect it to appraise, but it did.)

Net sale price: $221,900 

Number of days closing to closing: 210 

Net Profit before taxes :( : $26,565 

Approximate number of hours spent on this project: 35 

$/hour on this project: $759 

Selling:

The home attracted multiple offers and went under contract within 6 days. Best and highest came back $7,000 over asking, with $10,000 seller concession. The buyers happened to be a military couple who were stationed overseas for the previous 11 years and were moving back to the US. The buyers FaceTimed from Germany with their relator and submitted their offer without physically visiting the property. I thought this was awesome!

Photos:

Before of front                                         After of front 

Before of rear                                         After of rear 

Before dining / kitchen                         After dining / kitchen 

Below are bunch more after pics. 

Hit me up with some questions and feedback!!! 

Thanks for reading! 
Justin 

17Reply
151 views

Most Popular Reply

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

Looks awesome! However, was wondering about your hours in the property? It took almost 7 months from the minute you got keys to the date you received a check and you only logged 35 hours. I'm guessing you paid out 95% of the physical work to contractors? Even then, 4-5 months seems like a long time for that rehab. 


Either way , successful flip is successful. congrats!

See this reply in the discussion

34 Replies

Jump to latestLatest
  • Mannford, OK · Member since 2016 · 57 posts · 14 votes
    9y
    Nice job .
  • Investor · Stephens City, VA · Member since 2017 · 18 posts · 9 votes
    9y

    Justin,

    House looks awesome!! Great vision to see through the mess. How many Flipps do you have under your belt at this point?

  • San Diego, CA · Member since 2017 · 16 posts · 5 votes
    9y

    Great job Justin. That new kitchen layout looks incredible. 

  • Philadelphia, PA · Member since 2017 · 1 post · 0 votes
    9y

    killed it!

  • Real Estate Agent · Hamilton, NJ · Member since 2013 · 464 posts · 311 votes
    9y

    @Justin Eaton The house looks amazing, great job!  Is the plan to do another flip soon?

  • Engineer · Magnolia, NJ · Member since 2016 · 133 posts · 135 votes
    9y

    @Jory Harvey @Matthew O'Fallon Thanks! 

    @Scott Costello Thanks and this particular house was my 9th! 

    @Christopher Giannino Thanks! Yes I've done another since this one, which closes this coming Tuesday. And i won an online bid on another yesterday. I plan to start moving away from the flips and start accumulating rentals. I have been working on a deal with a seller with an 8 unit apartment complex for a couple months now, so hopefully i can make that happen! 

  • Engineer · Magnolia, NJ · Member since 2016 · 133 posts · 135 votes
    9y
  • Real Estate Agent · Hamilton, NJ · Member since 2013 · 464 posts · 311 votes
    9y

    @Justin Eaton Wow, it looks like you're on a roll and doing some great things.  Keep it up!

  • Investor · Sewickley, PA · Member since 2017 · 59 posts · 32 votes
    9y

    beautiful job...the wainscoting is just right for this kind of cape cod house, IMO

  • Kyle, TX · Member since 2017 · 12 posts · 1 vote
    9y

    that looks awesome. Fime job

  • Engineer · Magnolia, NJ · Member since 2016 · 133 posts · 135 votes
    9y
  • Property Manager · Eastham, Cape Cod · Member since 2016 · 11 posts · 1 vote
    9y

    @Justin Eaton Great looking project and thanks for the detailed write-up!

    Couple of questions:

    Were you happy with the financial return?

    What would you do differently next time?

  • Investor · Richmond, VA · Member since 2016 · 1k+ posts · 2k+ votes
    9y

    Looks great!

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

    Looks awesome! However, was wondering about your hours in the property? It took almost 7 months from the minute you got keys to the date you received a check and you only logged 35 hours. I'm guessing you paid out 95% of the physical work to contractors? Even then, 4-5 months seems like a long time for that rehab. 


    Either way , successful flip is successful. congrats!

  • Brandon TurnerPro Member
    Investor · Maui, HI · Member since 2009 · 13k+ posts · 3k+ votes
    9y

    Nice work dude! This is incredible! 

  • Real Estate Investor · San Antonio, TX · Member since 2016 · 143 posts · 167 votes
    9y

    @Justin Eaton

    Nice job getting it to appraise! Those VA appraisals can be dicey. I've seen lots of deals fall apart because of over zealous VA appraisers.

  • Realtor/ Property Manager · Fort Worth, TX · Member since 2017 · 57 posts · 24 votes
    9y

    Great job on the home!!! 

  • Investor · San Diego, CA · Member since 2017 · 54 posts · 30 votes
    9y
    Justin Eaton At first, I thought you had spent to much on this remodel, but after seeing the quality you put in I can see you take great pride in what you do. Awesome finished product!
  • Engineer · Magnolia, NJ · Member since 2016 · 133 posts · 135 votes
    9y

    Thank you guys! 

    @Steven Malatesta Regarding the financial return, i am happy with it. The renovations did go over budget and had i not gotten above asking price, i would probably would have felt differently. However, working a full time job and only having about 35 hours of my own time into the project, i cant complain. Renovation and design wise, i wouldn't have done anything differently. The quality of the final product was worth going over budget and the quality reflected in the sale price and multiple offers. 

    @David Zheng Yes, i did not do a single thing to the property myself, physical labor wise. Ideally, the renovation should have only taken about 2.5-3 months. Due to financial situation and construction loan, it was slowed down. Without getting to much into it, i had to wait for another project to be completed in order to fund parts of this project. As the construction loan does not release any money post purchase until after they see parts of the reno complete, so i had to front the money which like i said was tied up for a little bit. Also, the township took their grand old time for permits and inspections, so that also held us up some. And getting the gas line in from the street to the house by the utility company held us up a little. 

    @Ryan Phillips Yes, i stand behind my projects 100% and i make sure the contractors put out top quality. I may make a little less profit, but i know that buyers will recognize this and my houses will stand out from the competition - resulting in a quick sale. Its also a good feeling to know that the home will last for years to come for the future occupants. 

    Special thanks to @Brandon Turner ! 

  • Investor · North Miami Beach, FL · Member since 2017 · 2 posts · 0 votes
    9y

    Great job, Congrats !!!

  • Harrisburg, PA · Member since 2014 · 15 posts · 4 votes
    9y

    Digging the color of the siding Justin - Nice Job !

  • Investor · Atlanta, GA · Member since 2015 · 42 posts · 23 votes
    9y

    Great job! Nice returns...If you didn't have the financial hold up, how long you think it would have taken to complete?

  • Kevin PruittPro Member
    Rental Property Investor · Stow, OH · Member since 2016 · 28 posts · 17 votes
    9y

    @Justin Eaton

    Great work! What websites do you use for the auctions. I have found a few but all of them have their different quirks, so just curious which ones you have found to be best for finding good properties. Keep up the good work!

  • Rental Property Investor · Carrollton, TX · Member since 2016 · 4 posts · 1 vote
    9y

    Awesome job @Justin Eaton hope to do something just like this soon!

  • Real Estate Agent · Beaver, PA · Member since 2015 · 6 posts · 2 votes
    9y

    Beautiful! Congrats! 

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