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
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 5 years ago on . Most recent reply

User Stats

25
Posts
2
Votes
Mike Faulkenberry
  • Real Estate Agent
  • Grass Valley, CA
2
Votes |
25
Posts

I can't get my numbers to work for me!

Mike Faulkenberry
  • Real Estate Agent
  • Grass Valley, CA
Posted

Hi BP! I have a deal that I am looking at for a fix and flip, and every time I put in my numbers I am loosing money. I am being very conservative and have to use hard (expensive) money to do the rehab. Could someone take a look and give me a second opinion letting me know if I am missing something or if I am being too conservative with my numbers please? Thank you. 

Section One: Property Information
Property Address
City
Bedrooms3
Bathrooms2
Heat SourceNatural Gas
Purchase Price$190,000.00
Estimated Repair Cost$40,000.00
Estimated After Repair Value$270,000.00
GarageNone
Laundry RoomNone
Year Built1930
Wiring ConditionAverage
Plumbing ConditionAverage
Square Footage1250
County Appraised Value$240,000.00
Section 2: Hard Money/Fix N' Flip Calculator
Purchase Price (B19)$190,000.00
Purchase Closing Costs$1,500.00
Repairs (B20)$40,000.00
Holding Costs (W/S/G/PUD/etc)$3,000.00
Down Payment (Skin in the game)$90,000.00
Total Invested$234,500.00
Total Cash Needed From Lender$144,500.00
Points charged by lender11.5
Points added to loan$16,617.50
Total Loan Owed Lender$161,117.50
After Repair Value (from B25)$270,000.00
County Excise Tax Rate1.53%
Excise (sale) tax amount$4,131.00
Realtor Fees 6%$16,200.00
Our Closing Costs$1,500.00
Their closing costs (they'll ask)$2,000.00
Total debits at closing$23,831.00
Total cash received if sold now$246,169.00
Total Money in The Deal$251,117.50
Total Profit (pre-income tax):-$4,948.50
ROI based on 6 month flip-11.00%

Most Popular Reply

User Stats

13,407
Posts
19,447
Votes
Joe Villeneuve
#5 All Forums Contributor
  • Plymouth, MI
19,447
Votes |
13,407
Posts
Joe Villeneuve
#5 All Forums Contributor
  • Plymouth, MI
Replied

The reason why you can't get it to work, is because it doesn't work.  This isn't a deal.  You are correct when you say you will lose money.  Move on to the next opportunity.  This one is a "dog".