Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](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
![Mike Ventura's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/406038/1621449541-avatar-mikeventura.jpg?twic=v1/output=image/cover=128x128&v=2)
Closing in on the Refinance - BRRRR
Hello BP!
Excited to share that I am closing in on the "Refinance" portion of my first BRRRR. I wanted to share everything noteworthy up until this point. Including some before and after pictures. Hope you enjoy. PLEASE share some feedback!
The Property:
- A little over 1.25 acre
- 1056 SqFt
- 3 Bed | 1 Bath Ranch
- Full Basement (unfinished, may do this at a later date and refinance a second time.
Financing:
- Purchased with my own money. My goal was to rehab and live in the property until I could refinance – hopefully 6 months. Target month was October, on track! Just need to do some exterior yard work!
Numbers:
- Purchase Price: $100,000
- Down Payment: $5,000
- Pre Closing Costs (septic test, well test, etc): $1,937.38
- Closing Costs (not including down payment): $5,706.86
- Rehab Costs: $14,983.18
- Includes first time purchase of tools needed, shop vac, miscellaneous supplies that will be used for future BRRRRs. I didn’t back these expenses out because they were crucial to me completing the work.
Refinance:
- Zestimate from Zillow is coming in at $200,000. Hopefully this is somewhat right!
- Target Refinance Property Value: $180,000
- 75% LTV : $135,000
- Anticipated all in costs + Loan Balance of $95k: $122,607.42
- “SHOULD” get all of my money back ($27,607.42) in addition to some profit depending on the closing of the refinance.
Kitchen:
Living Room:
Most Popular Reply
![Mike Ventura's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/406038/1621449541-avatar-mikeventura.jpg?twic=v1/output=image/cover=128x128&v=2)
Taylor C. Great question and I wish I knew the actual answer. I would estimate around 50 hours each month, May - August, so probably 200 hours.
The profit should be $5000 after closing costs. So I worked at a rate of $25 bucks an hour which isn't too bad.