Skip to content
×
PRO
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
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. 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 about 4 years ago, 11/10/2020

User Stats

155
Posts
111
Votes
Cody Campbell
  • Investor
  • Livingston, TN
111
Votes |
155
Posts

No Money Down BRRRR Method

Cody Campbell
  • Investor
  • Livingston, TN
Posted

First Deal of 2020:

I live in a small town, a very small town, population 4,000 people and to kick it all off I'm only doing deals in the town center...which is about 1.5 square miles. In 3 years of living here I did 1 door the first year, 2 doors the second, and this year I'm on schedule to do 6 doors. I will eventually write about the first 3 but now onto the first 4 of 2020. 

I drive for dollars because if you take an hour out of your day you could probably hit every street in the area I'm interested in. I saw this property abandoned, and highly neglected. I sent out a letter to the owner to see if I could get some information on the property along with their plans for it. To keep this short I got a hold of the guy and he wanted 30k, I offered 20k and he passed. One month later I made the same offer along with paying the 2019 taxes, hit bit and I bought. After closing I had several contractors look at them and 3 of them told me to get the dozer and push them over. I couldn't do that, I could feel they had something to offer. So I found a crew and we went to work. They ended up being a full-gut down to dirt, everything except the exterior walls and roof came out. After 6 months I ended up with 2 duplexes (2 2bed/2bath and 2 1bed/1bath) 4 units in total. 

The numbers:

Puchase/Taxes/Closing: $22k

Rehab: $260k

Carrying Cost: $18k (6 months of interest and the interest on the Hard money Lend)

Appraisal: $422k

20% Equity left in: $85k

Money Out: $337K (paid 302k of outstanding loans/lends)

Cash in Pocket: $35K

Rent: $3200/mo

I took the cash and used it to put down on another property. So after 6 months and a lot of hard work. I got 4 doors to kick the year off. 

Loading replies...