Deal analysis for BRRRR

Deal analysis for BRRRR

Jersey City, NJ · Member since 2017 · 36 posts · 3 votes

Hello fellow BP members,

I'm under contract for a duplex in a hot neighborhood in Orlando. Bank owned property that had several offers. I'm looking for some help on the numbers.

This would be my first BRRRR deal so kind of nervous.

Purchase price $281K

Closing costs (Attorney fee 995 +inspection 600 +survey 250) = 1845

Total = 282,845

Rent estimate = $2400

Prop mgmt = 230 (10%)

Tenant turnover = 110 (5%)

Prop maintenance = 110 (5%)

Capex = 110 (5%)

Tax = $350

Ins = $100 (guestimate)

Reno budget = $25K

ARV = $330K

Refinance: 

P+I = $1275 (70% refi)

Prop mgmt = 230 (10%)

Tenant turnover = 110 (5%)

Prop maintenance = 110 (5%)

Capex = 110 (5%)

Tax = $350

Ins = $100 (guestimate)

Net = 2400-2285 = $115 /mo.

I know it's not a lot of cashflow, but A class neighborhood and potential equity make it a sweet deal. Feedback?

Thanks.

0Reply
18 views

Most Popular Reply

Investor · San Francisco, CA · Member since 2015 · 302 posts · 206 votes
8y

I don't think the spread between the original purchase price and the ARV is wide enough. As in you're not leaving yourself enough of a margin of safety there. If that renovation budget goes over, and it always seems to, then you're not going to be in good shape.

Also I see you are in NJ and this is in Florida. If I wasn't present almost every day for my first BRRRR deal, especially during the Rehab phase, it would have been a disaster. I know NJ may be too expensive but can't you find something within a drive from where you live?

See this reply in the discussion

8 Replies

Jump to latestLatest
  • Investor · San Francisco, CA · Member since 2015 · 302 posts · 206 votes
    8y

    I don't think the spread between the original purchase price and the ARV is wide enough. As in you're not leaving yourself enough of a margin of safety there. If that renovation budget goes over, and it always seems to, then you're not going to be in good shape.

    Also I see you are in NJ and this is in Florida. If I wasn't present almost every day for my first BRRRR deal, especially during the Rehab phase, it would have been a disaster. I know NJ may be too expensive but can't you find something within a drive from where you live?

  • Rental Property Investor · St. Petersburg, FL · Member since 2017 · 3k+ posts · 4k+ votes
    8y
    I feel like you're missing some crucial info to know if it's a good deal. What is the refinance amount? How much cash do you have in the deal? And your reserves are off... you have $2400 as rent, but then 10% as $220, and your reserves @ 5% and $110. Those should be $240 and $120 respectively. It's a really slim cash flow deal, but if you are banking on appreciation (which is risky) then it could be a better deal. It's not a deal that I would consider but I dont invest based on appreciation.
  • Jersey City, NJ · Member since 2017 · 36 posts · 3 votes
    8y
    It's hard to even find something that I can purchase with that strategy in NJ. The ARV I have is a conservative estimate and I want to hold it for long term so I am not that concerned about the short term swings. As long as I get my money out of the property in the next 2-3 months I am happy.

    Originally posted by @Nicholas Lohr:

    I don't think the spread between the original purchase price and the ARV is wide enough. As in you're not leaving yourself enough of a margin of safety there. If that renovation budget goes over, and it always seems to, then you're not going to be in good shape.

    Also I see you are in NJ and this is in Florida. If I wasn't present almost every day for my first BRRRR deal, especially during the Rehab phase, it would have been a disaster. I know NJ may be too expensive but can't you find something within a drive from where you live?

  • Rental Property Investor · Phoenix/Lima, Arizona/OH · Member since 2012 · 4k+ posts · 4k+ votes
    8y

    Class A location with $600 rents? Seriously? I'd think that Class A in Orlando are at least $1,300...

  • Investor · Cleveland, OH · Member since 2015 · 6k+ posts · 2k+ votes
    8y

    @Prashant Sharma, 80% of $330k = $264k. (That's if you find an 80% Lender!)

    ie. You won't get all your money out of the deal for your "Repeat".

    ie. It's not a good BRRRR candidate.

    That's even before talking about the fact that it likely won't cash flow positively.

    ie. Gross rent is less than 0.85% per month. Are you just relying on appreciation?

  • Jersey City, NJ · Member since 2017 · 36 posts · 3 votes
    8y
    I'm estimating $1200 per month each side, for a total of $2400 which is conservative for the area.

    Originally posted by @Ben Leybovich:

    Class A location with $600 rents? Seriously? I'd think that Class A in Orlando are at least $1,300...

  • Jersey City, NJ · Member since 2017 · 36 posts · 3 votes
    8y

    @Brent Coombs yes it does look like I may not be able to get all of my money out in refinancing. But I'm ok with leaving a part of my cash in it. High cash flow is hard to find in Orlando downtown and surrounding areas in general. Thanks for your feedback.

    @Jason D. - Good catch! I will fix the numbers. Thanks!

  • Investor · Cleveland, OH · Member since 2015 · 6k+ posts · 2k+ votes
    8y
    Originally posted by @Prashant Sharma:

    @Brent Coombs yes it does look like I may not be able to get all of my money out in refinancing. But I'm ok with leaving a part of my cash in it. High cash flow is hard to find in Orlando downtown and surrounding areas in general. Thanks for your feedback.

    @Jason D. - Good catch! I will fix the numbers. Thanks!

    My main point was that at (only) 0.85%/m gross rent, I don't see "high cash flow" happening!

Join the conversationCreate a free account to reply, vote on answers and follow this thread.