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 Success Stories
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 1 year ago on . Most recent reply

User Stats

71
Posts
45
Votes
Justin Woodworth
  • Madison WI
45
Votes |
71
Posts

3 Duplex Package Deal Off Market

Justin Woodworth
  • Madison WI
Posted

Well, it happened. I was making phone calls to off market properties and came across a landlord who was tired of the day to day and ready to vacation. We had multiple conversations over the phone about numbers and goals etc. I first had the deal put together where I would have no money in and she would land contract all 3 over to me for a monthly payment. After a meeting with her accountant and lawyer she decided she wanted to sell one of them traditionally for a lump sum and then contract out the other two. This deal took 3 months to put together with many coffees and goal setting conversations since interest rates rose 1.5% during our conversations. Here is what the final deal looked like.

Purchase All 3 Duplexes (In Immaculate Condition) At Assessed Value

Total Purchase Price: $911,200.00

Purchase Price 1st Duplex: $311,000.00

1st Duplex: 3 bed 1 bath / 3 bed 1 bath unit

20% Down, 6.75% Interest

Current Rents: $2975 

Market Rents: $3700

Appraised: $412,000.00

Purchase Price 2nd Duplex: $298,200.00

1st Duplex: 3 bed 1 bath / 1 bed 1 bath unit

0% Down, 5% Interest, 5 Year Term With Option To Renew

Current Rents: $2400

Market Rents: $2825

Estimated Value: $385,000.00

Purchase Price 3rd Duplex: $302,000.00

1st Duplex: 3 bed 1 bath / 1 bed 1 bath unit

0% Down, 5% Interest, 5 Year Term With Option To Renew

Current Rents: $2400

Market Rents: $2825

Estimated Value: $385,000.00

Total Estimated Value Gained On Purchase - $273,600

Room For Rent Increases: $1,575

This was a huge win and an amazing opportunity. I'm so thankful to God and to my team that helped me put this all together. THE DEALS ARE OUT THERE EVEN IN A HARD MARKET. 

  • Justin Woodworth
  • Most Popular Reply

    User Stats

    11
    Posts
    15
    Votes
    Nick Gray
    • Rental Property Investor
    • Connecticut
    15
    Votes |
    11
    Posts
    Nick Gray
    • Rental Property Investor
    • Connecticut
    Replied

    Congrats! Sounds like a great deal, best of luck!

  • Nick Gray
  • Loading replies...