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 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime.
Level up your investing with Pro
Explore exclusive tools and resources to start, grow, or optimize your portfolio.
10+ investment analysis calculators
$1,000+/yr savings on landlord software
Lawyer-reviewed lease forms (annual only)
Unlimited access to the Forums

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Followed Discussions Followed Categories Followed People Followed Locations
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 4 years ago on . Most recent reply

User Stats

64
Posts
43
Votes
Young Park
  • Rental Property Investor
  • Dallas, TX
43
Votes |
64
Posts

Kansas City,MO BRRRR #1

Young Park
  • Rental Property Investor
  • Dallas, TX
Posted

Investment Info:

Single-family residence buy & hold investment in Kansas City.

Purchase price: $53,000
Cash invested: $96,000

3bed/2bath, 2-car garage, 1412 sq ft, 1952 yr built - SFH

PP: $53k
rehab: ~$44k
All-in: ~$97k (PML $90k)

Appraised: $142k
75% LTV: $106.5k
cashout refi after closing fees: ~$102k

Current rent: $1020 ($995 + $25 pet fee)

What made you interested in investing in this type of deal?

I live in Hawaii, where it is extremely difficult to cashflow. I chose to invest in cash-flowing rental properties and build long-term wealth through buy-and-hold.

How did you find this deal and how did you negotiate it?

Found it off of Craigslist! This was from a wholesaler who actually had the motivation to close quickly (closed in 5 days). This was listed for $65k, but because the wholesaler wanted to close before his family reunion, we were able to negotiate down to 53k.

How did you finance this deal?

Mostly through private money lenders (PML) and some out of my pocket.

How did you add value to the deal?

Did a full rehab - floors, paints, new bathrooms, electricals, fixtures, etc. Spent ~$44k.

What was the outcome?

Rented out for $995 + $25 in pet fee = total rent $1,020/mo
Appraised for $142,000 and did a 75% LTV cash-out refinance on a 30-yr fixed.
Cashed out ~$102k after closing costs - 97k (all-in) = $5k in my pocket + NO MONEY left in the deal!

Lessons learned? Challenges?

Extensive weather delayed the project significantly and completed just before Thanksgiving. Had a difficult time placing a tenant during this time and it was vacant for nearly 60 days before getting it rented. Rented about 100-200 lower than I would've liked.

The refinance process took over 3 months due to the appraiser requesting a structural engineer to assess the basement crack. This took additional time to get quotes and coordinating with the tenant & the foundation company.

Did you work with any real estate professionals (agents, lenders, etc.) that you'd recommend to others?

This was my very first project and I worked with my mentor and friend, CJ Calio. I was able to use his contractor who has been work with CJ for several years. He recommended me a few of his property managers that he's been using and I hired one after interviewing them.

Most Popular Reply

User Stats

36
Posts
10
Votes
Raphael Ramos
  • Investor
  • Los Angeles, CA
10
Votes |
36
Posts
Raphael Ramos
  • Investor
  • Los Angeles, CA
Replied

Thank you for sharing your story!!

Loading replies...