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 over 7 years ago on . Most recent reply
![Rashad Luckett's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/483929/1621478716-avatar-rashadl2.jpg?twic=v1/output=image/cover=128x128&v=2)
Analyzing Return With No Cash In Deal
I am curious as to how investors are evaluating their returns if they have no cash in a deal.
Example:
3bd/2bath
Purchase: $85k
ARV: $155k
Reno: $15k
The down payment/closing costs and reno cost me a total of $30k out of pocket. I was able to get a HELOC for $35k which allowed me to get all of my cash out. (Yes, this was a HELOC on an investment property. PENFED does them until you own more than 4 properties. )
My cash flow after all expenses (piti, capex, vacancy, etc…) is $400/mth. Evaluating a COC return seems impossible to me since I have none of my own cash in the deal. Am I thinking about this all wrong? How should I be evaluating my return in this situation?
Most Popular Reply
![Chris Martin's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/36028/1623762740-avatar-wakeproperties.jpg?twic=v1/output=image/crop=2988x2988@1162x0/cover=128x128&v=2)
Welcome to BP.
It is an . Your rate on non-owner occupied (NOO) is higher than a HELOC. If the rate and terms aren't the same, then it's not a HELOC.
But, yes, many of us on BP have done what you have and effectively fully leveraged after stabilization. The most I've seen done this way is $1,594,563,800 and . The fact is you put in $30K to get to where you are. I wouldn't worry about calculating return, per se. I interpret my company's deals like this in terms of (effectively) a balance sheet maneuver where your theoretical asset value exceeds your basis. I say theoretical because in 2007-08 these numbers didn't matter much.
BTW, looks like you did a good deal. Congratulations!