A sweetheart of a BRRRR deal

A sweetheart of a BRRRR deal

Real Estate Agent · Arlington, VA · Member since 2015 · 11 posts · 1 vote

Here's my first BRRRR deal:

I'm buying a 2/1.5 bath townhouse for $370k (for sale by owner AND owner financing). I'll be gutting the place and turning it into a 3/2.5.  I'm in northern Virginia and can rent this place for +-$3000/month. 

370k with 10k down, 70k for the repairs. So I'm in for 80k cash---And 360k is financed on the place. Conservatively, the ARV is 460k. So if I pull 100k out and I have a sucessful BRRRR?

What am I missing? Thanks

0Reply
19 views

Most Popular Reply

Ryan MurdockPro Member
Rental Property Investor · Austin, TX · Member since 2016 · 1k+ posts · 1k+ votes
9y

@Ian R. Always happy to help. Had a quick phone call with Nick. He's on the right track just needed help figuring out how it works. Even the simple stuff is can be difficult if you've never done it before. I think the light finally clicked on for him. All good.

See this reply in the discussion

18 Replies

Jump to latestLatest
  • Denver, CO · Member since 2015 · 251 posts · 123 votes
    9y

    What are the HOA fees? That is a huge factor in condo's or townhomes.

  • Real Estate Agent · Arlington, VA · Member since 2015 · 11 posts · 1 vote
    9y

    The HOA is 350/month. So the monthly cash flow is still 650!

  • Smithfield, VA · Member since 2012 · 90 posts · 27 votes
    9y
    Doesn't look good to me. As a rental it won't cash flow as-is as it's less than a 1% deal (actually .83%) and definitely not after you refi after the rehab assuming your 100% LTV (.65%). Also you're not going to be able to cash out refi at 100% LTV, maybe 85% tops ($391K). You're financing $360K + $80K = $440K all in for $460 ARV. Couldn't even pay the realtors to flip it. 70% rule for flips, you'd have to be all in at $322K, lot of ppl make money on flips at 80%, still $368K. Look at 2% rule for cash flow and 70% rule for flips and then look at Hampton Roads ;).
  • Investor · San Jose, CA, Bellevue, WA · Member since 2016 · 327 posts · 257 votes
    9y
    You're missing the fact that no bank will do a 100% ltv cash out refi. You'll be able to pull just 75% of the $460k arv out which basically means given your numbers that you get to pull out nothing.
  • Real Estate Agent · Arlington, VA · Member since 2015 · 11 posts · 1 vote
    9y

    I'm putting in the 80k cash. (70k for repairs, 10k for downpayment), and then pulling it back out for the refinance. 

    So in my analysis, I acquire a cash flowing rental property for next to nothing

  • Ryan MurdockPro Member
    Rental Property Investor · Austin, TX · Member since 2016 · 1k+ posts · 1k+ votes
    9y
    @Nick Mullen You are paying $370k ($10k down) and then putting another $70k in. How are you going to pull $80k back out? With an ARV of $460k best case you can pull out 80% which is $368k. That doesn't satisfy your original seller mortgage and no bank is going to take a second position without more equity.

    Regardless, I don't think the numbers look strong enough to take it a solid rental investment. Keep searching.

  • Real Estate Agent · Arlington, VA · Member since 2015 · 11 posts · 1 vote
    9y

    I can at least pull 70k out, yes? And by doing so I acquire a cash flowing rental for next to nothing. Have I got this all wrong?

  • Ryan MurdockPro Member
    Rental Property Investor · Austin, TX · Member since 2016 · 1k+ posts · 1k+ votes
    9y

    @Nick Mullen You will not be able to pull out your $70k.

    Most banks are not willing to lend more than 80% of the appraised value on investment properties. There are occasional exceptions to this but not many. See my previous post to you.

  • Ryan MurdockPro Member
    Rental Property Investor · Austin, TX · Member since 2016 · 1k+ posts · 1k+ votes
    9y
    @Nick Mullen

    If you were to live in the house as your primary residence you could possibly refi up to 95-100% and pull your money out that way but not if you are renting it.

  • Real Estate Agent · Arlington, VA · Member since 2015 · 11 posts · 1 vote
    9y

    I'm trying to pull out 20%, not 80%

  • Ryan MurdockPro Member
    Rental Property Investor · Austin, TX · Member since 2016 · 1k+ posts · 1k+ votes
    9y

    @Nick Mullen Will you have a seller financed mortgage of $360k? If so, that's already 78% of your equity.  The bank takes existing mortgages into consideration, especially if that bank is not going to be in first position.

  • Gardiner, ME · Member since 2015 · 190 posts · 177 votes
    9y

    No your math doesn't work. You are 80k in your cash and 360 of the banks cash into the property. *IF* you can get 80% LTV on 460k they will give you 368 meaning you just get 8k after paying back loan, and that is assuming they don't charge you any fees or points and good luck with that. There wouldn't be any point in refinancing.

    Plus your cashflow is thin.  This would be a pure appreciation play.

  • Smithfield, VA · Member since 2012 · 90 posts · 27 votes
    9y
    Cash flows negative esp if you get hit with an assessment. If the numbers don't work. Keep it moving.
  • Silver Spring MD · Member since 2015 · 198 posts · 116 votes
    9y

    @Nick Mullen I think the part that you're missing is that you whatever you owe is equity you don't have. And you can only borrow against equity that you do have. So if you've still got a 360K loan on the property, you can't borrow against that equity. Your cash out refi would have to first go to satisfy that. 70% of the ARV is just 322, so you wouldn't even be able to pay off what you've already borrowed.

    Just to carry your scenario further, what you're proposing is having  a property where you would owe 470 (100k from cash out, 360 to original seller) on a property whose value is 460.  Nobody would lend that!

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

    @Ryan Murdock You are a very patient man lol. God bless you!

  • Ryan MurdockPro Member
    Rental Property Investor · Austin, TX · Member since 2016 · 1k+ posts · 1k+ votes
    9y

    @Ian R. Always happy to help. Had a quick phone call with Nick. He's on the right track just needed help figuring out how it works. Even the simple stuff is can be difficult if you've never done it before. I think the light finally clicked on for him. All good.

  • Rental Property Investor · Warrenton, VA · Member since 2016 · 126 posts · 58 votes
    9y

    Where is this located? In Arlington?  What does the cash flow look like? 

    From a BRRR: If the ARV is 460K then you'll be able to refinance at around 75% LTV which is 345. If 360K is financed right now then you need to come with more money to closing which doesn't make sense

    That's one of the bad things when it comes to low down payments - it can take some time to gain the right amount of equity. I did something similar in the area and 5 years later and after an equity boost in the market, I still don't have enough to refinance to make it worth it. 

  • North Beach, MD · Member since 2016 · 13 posts · 3 votes
    9y
    Where have you guys found a bank willing to finance an investment property with so little down? All of the banks I called, require 20% down, which has really killed my investment hopes unless I find a cheap house(which are hard to come by in my area)
Join the conversationCreate a free account to reply, vote on answers and follow this thread.