Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated about 4 years ago on . Most recent reply
BRRR Success Story Saint Paul Minnesota
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1588523806-IMG_7290_3.jpg)
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1588523758-IMG_9708.jpg)
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1588524044-bedroom.jpg)
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1588524045-front_of_house.jpg)
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1588524068-first_unit_photos.jpg)
![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1588524068-2nd_unit_photos.jpg)
Purchase Price: $115,000 Rehab: $110,000
Bought and Renovated using a local hard money lender Pine Financial
Refinanced out with a new commercial loan. New appraisal after renovations came out at $400,000 leaving 160,000 in equity
Loan Amount $240,000
Rate 4.75
Amortization 25 yrs
Principle and Interest= $1,375/mo
Taxes=$412.33/mo & Insurance=$139.90/mo
Total PITI= $1,927.23
Unit # 1: 2 beds and 1 bath $1350
Unit # 2: 4 beds and 1.5 bath $1850
Total Rents= $3,200
Monthly cashflow after PITI= $1,272.77/mo
I found this property on the MLS. First offer was 95K about 6 months later and a lot of follow up we came to an agreement. I hold my real estate licensed and have an automatic search that gets sent to my email whenever a duplex in Saint Paul hits the MLS. I also hold my general contractors license so I managed the project from beginning to end. After a few years and a lot of trial and error I have built a team of carpenters, plumber, Hvac , electrician, painters, etc. This project went pretty smooth biggest hurdle was having the building inspector that I was familiar with retire in the middle of the project and a new one coming in with a different way of doing things, for example coming in to do an inspection a week after calling him, little stuff like that. Wish I would have taken after photos but I have included photos that came with this appraisal report.
Most Popular Reply
![Pam Holbrook's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1153248/1621509651-avatar-pamh22.jpg?twic=v1/output=image/cover=128x128&v=2)
Congratulations Rashad!