Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. Cancel anytime.
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
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...