Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. 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 on . Most recent reply

User Stats

338
Posts
218
Votes
Tom Wagner
  • Real Estate Agent
  • Minneapolis
218
Votes |
338
Posts

Closed on a $1,446,000 fourplex with 3.5% down via FHA / 203k!

Tom Wagner
  • Real Estate Agent
  • Minneapolis
Posted

Location: Jersey City, NJ

Property Type: Fourplex gut renovation, financed with a 203k loan

Purchase price: $999,000

Renovation amount: $460,000

ARV: $1,500,000

Projected rental income: $10k/mo

Annual income: $120,000

Net Operating Income: $69,500 (5% vacancy / CapEx / R&M, 10% property management)

Unlevered Yield on Cost: 4.63%

Annual Cash Flow: (12,028)

I'll be in the red from a cash flow perspective early, but I am still super stoked about the deal. 20 minutes from Manhattan in Downtown Jersey City, a rapidly appreciating part of the city that feels similar to Brooklyn.

Really trying to take advantage of the FHA loan by levering up to a $1.45mm loan (which is within $30k of max loan amount). Debt paydown will be $33k+ in year one and any appreciation on a $1.5mm base is big $$$.

More detail can be found in my Twitter thread on the deal:

https://twitter.com/twbuilds/status/1332807426056335366?s=20

Most Popular Reply

User Stats

4,908
Posts
13,015
Votes
Mike Dymski
#5 Investor Mindset Contributor
  • Investor
  • Greenville, SC
13,015
Votes |
4,908
Posts
Mike Dymski
#5 Investor Mindset Contributor
  • Investor
  • Greenville, SC
Replied

Congrats.  If you normalized the cash flow for a standard down payment and rent from the unit that you will occupy, it would look even better.

Why buy and take on the hassle and the risk of a half million dollar renovation project when the ARV is equal to the cost of the property and rehab? Why not just buy a renovated property for $1.5 million?

Loading replies...