Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Real Estate Deal Analysis & Advice
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 4 years ago on . Most recent reply

User Stats

62
Posts
21
Votes
Ian Livaich
  • Attorney
  • Cherry Hill, NJ
21
Votes |
62
Posts

Analysis of First Deal (BRRRR)

Ian Livaich
  • Attorney
  • Cherry Hill, NJ
Posted

Hey everyone,

I created a forum post nearly two weeks ago asking for advice on the analysis of my first deal. I have since revised those numbers to be more realistic and conservative and to reflect that this deal is now a BRRRR.

All feedback is welcomed.  I appreciate your honesty in advance.

--

PROPERTY DETAILS

  • Duplex (B- property).
  • Located in very desired area of South Jersey (A- area) with easy train access to Philadelphia.

--

OFFER SPECIFICS

  • Listing price = $230,000
  • Potential Offer = $175,000
  • Expected renovation costs = $60,000 (includes a small contingency buffer)
  • ARV = $310,000 (this is a conservative estimate and could be closer to $325,000 or higher depending on  eventual rehab level)

--

INCOME

  • 3 Bedrooms = $1,700/month 
  • 2 Bedrooms = $1,300/month 
  • (1) 2 Car Garage = $0 (This could rent for $150-250/month, but I wanted to be conservative and exclude it in case it is not rented out for the entire year).

Minus vacancy (8.3%) = $250/month

GROSS INCOME = $2,750/month or $33,000/year

--

EXPENSES

  • Taxes = $810/month
  • Insurance = $110/month
  • Utilities = $0 (I would be implementing RUBS for the non-metered utilities)
  • Landscaping/Other = $85/month 
  • Capex (7.2%) = $200/month 
  • Repairs (7.2%) = $200/month
  • PM (8%) = $220/month (we will be self-managing)

TOTAL EXPENSES = approx. $1,625/month

NOI = $1,125

--

ORIGINAL MORTGAGE 

I understand some of you may be skeptical about these terms, but I have spoken to a particular portfolio lender who is willing to offer me these terms (original mortgage and refi)

  • Finance Amount (75% LTV) = $131,250
  • Down payment (25%) = $43,750
  • Mortgage Payment (4.95% interest rate with 30-year amortization) = $701/month
  • Closing Costs: $0 (My offer will be contingent on a seller concession of 3% for closing fees)
  • Holding Costs: $5,000 

TOTAL CASH OUTLAY: $108,750

NEW MORTGAGE (same bank: I have confirmed these terms)

  • Finance Amount (70%) = $217,000 (based of ARV of $310,000)
  • Down payment (30%) = $93,000
  • Mortgage Payment = $1,080 (I can secure a 4.35% interest rate with a 30-year amortization if I pay 3 points at closing)
  • Closing Costs:  $10,000

NEW CASH OUTLAY: $118,750

CASH OUT REFI: $85,750

CASH LEFT IN THE DEAL: $33,000 (What does everyone think about this? I would want to pull more than this out ideally.  Do most of you avoid a BRRRR if you can't pull nearly 100% of your money out?)

--

CASH FLOW

  • Approx. $51/month or $608/year with PM (low but not negative)
  • Approx. $271/month or $3,249/year without PM (we are self-managing)

--

CoCROI

  • Approx. 1.8% with PM cost included (this is a little concerning because of the amount of cash left in the deal)
  • Approx. 9.8% without PM cost included

If you made it this far, I appreciate your time and welcome all of your comment, suggestions, and feedback.  

Most Popular Reply

User Stats

1,405
Posts
864
Votes
John Leavelle
  • Investor
  • La Vernia, TX
864
Votes |
1,405
Posts
John Leavelle
  • Investor
  • La Vernia, TX
Replied

Howdy @Ian Livaich

Your Offer price is to high for the Rehab estimate and ARV. The way I work up my offer is once I establish my ARV I then work backwards to develop my Offer price. Using your numbers it would look like this:

ARV = $310,000

Expected Refinance amount = $310,000 x 70% = $217,000

Offer price = $217,000 - $60,000 Rehab estimate - $5,000 Holding costs - $10,000 Closing costs = $142,000

You may think that is way too low for an offer. It might be. You may get a big NO. Doing the BRRRR strategy you should expect a lot of "No's". But, that price is where you get your 100% cash back. The higher the offer price is the less cash you get back.

As it stands you are projecting low Cash Flow ($25.5 per unit) as well as minimum CCR (1.8%). If you have a problem with the low offer at least lower your number where you can meet some criteria. Such as minimum of $100 per unit Cash Flow and minimum of 12% CCR. You need to maintain investment criteria that you adhere to in order to be successful.

Loading replies...