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 6 years ago on . Most recent reply

User Stats

163
Posts
99
Votes
Dan Shelhamer
  • Realtor
  • Mesa, AZ
99
Votes |
163
Posts

My First BRRRR Deal!!!

Dan Shelhamer
  • Realtor
  • Mesa, AZ
Posted

I just finished my 1st BRRRR deal! None of this would have been possible without Bigger Pockets!

Breakdown of the numbers:

  • Purchase Price: 3 bed/1 bath/850 square feet.Listed at $75,900, negotiated down to $50,250
  • Rehab: $31,433 (leveling sub floor, vinyl floors, drywall, doors, cabinets, bathroom, re-glazed tub, new toilet, new glass block windows, paint, removed a door in the master bedroom and closed off with drywall)
  • All-in: $81,683
  • Expected ARV:$95,000-100,000

Planning on refinancing after 6 months of seasoning at 75% LTV. Will only have $5k-$10k left in the property when it's financed.

Today is my 1st showing to get it rented and I have 8-10 people showing up.

Rental #’s:

  • $1,350 for rent
  • $318/month cash flow (factoring in 8% for PM, even though I am managing it)
  • 51.35% Cash on Cash return (based on $95,000 appraisal)
  • 191.64% Annualized Total Return

I have been investing in Real Estate for just under 2 years, and the moral of the story is ANYONE can do this! It just takes a willingness to learn (Bigger Pockets) & then take action! Already looking forward to my next one! Please let me know if you have any questions as I would love to help others who might be trying to break into buy & hold investing or their first BRRRR!

  • Dan Shelhamer
  • Most Popular Reply

    User Stats

    1,916
    Posts
    2,232
    Votes
    Ola Dantis
    • Multifamily Syndicator
    • Houston, TX
    2,232
    Votes |
    1,916
    Posts
    Ola Dantis
    • Multifamily Syndicator
    • Houston, TX
    Replied

    @Dan Shelhamer  

    "I have been investing in Real Estate for just under 2 years, and the moral of the story is ANYONE can do this! It just takes a willingness to learn (Bigger Pockets) & then take action! Already looking forward to my next one!

    I just love this last bit of your post, Dan. 

    • You are motivating others 
    • You are reminding others to learn and take action
    • You are ready to take on your next challenge [scale]

    Great job on this project. 

    Wish you greater success on the next BRRRR deal!

    Thanks! - Ola 

    Loading replies...