Hey everyone! My wife and I have been looking for a new Primary Residence to do a live and flip over the course of 1-2 years (Don't have the cash to flip super quickly). A foreclosure has come up that I have run the numbers for and, for the good of the BP community, I'm sharing my personal analysis and welcoming any reality checks or past experiences to see how accurate this is.
To start, this home is a total blank slate: No floors, no paint, bathrooms need new showers, kitchen needs appliances. Structure seems solid and there are no obvious irreversible repairs.
Here are the details:
1526 Sq Ft. - 2/2 with 4 rooms total
4 Acre Lot 30min from Murfreesboro and Franklin, 45 min to Nashville
I've run 4 different Market Analyses and this is what I'm come up with:
2015 Tax Appraisal | $130,600 |
CRS House Price Index | $142,971 |
Manual CMA | $141,918 |
CMA Past 24 Months | $160,230 |
Average Comps | $143,929 |
I'm not factoring in ANY appreciation.
From this deal, I am aiming for 75% ARV, which gives me $107,946 as the total amount I want to put into this deal. Below are the potential repairs and additions.
Repairs Needed: |
Flooring - Vinyl Wood 1200 sq ft | $1,200 |
Floor Underlayment | $260 |
Floor - Tile 350 sq ft | $580 |
Flooring Adhesive | $200 |
Floor Trim | $435 |
Paint All Walls | $450 |
Bath/Shower Remodel (2) | $1,400 |
Oven | $800 |
Dishwasher | $530 |
Microwave | $150 |
Washer/Dryer | $600 |
Refrigerator | $1,300 |
Crown Molding | $350 |
Concrete Driveway | $2,500 |
Surprises | $2,000 |
Expected Repairs | $12,755 |
Closing Costs |
Broker Commision | $1,000 |
Broker Admin Fee | $250 |
Title and Transfer Fees | $500 |
Misc Expenses | $250 |
Total Buying Costs | $2,000 |
75% ARV | $107,946 |
Minus Expenses | $14,755 |
MAX OFFER | $93,191 |
First off, did I do these number right? Did I factor in all of the needed repairs and expenses? Any and all advice is welcome!
Thanks a ton!