Hello all, I am currently looking for my first deal, and I have come upon the following. I was hoping you guys could give me some insight into my analysis.
The Purchase
Single family house, 1650 sqft, .94 acre lot. Bank owned foreclosure.
Asking $55,000, $10,000 Down payment, $3000 closing, $600 inspection
Rehab = estimated at $10,000
Total purchase out of pocket $13,600 + $10,000 rehab = $23600
$45,000 mortgage/$250 mo 30 year fixed at 4.25%
Total Cost = $68,000
My projected ARV is about $95,000
I am in it for 71% of my projected ARV
If my calculations are correct, I should be able to refinance and pull out $27,000 in capitol if I hit my target ARV, correct?
Rental
Anticipated rent = $1000 mo.
Mortgage = $250 mo
Tax= $50 mo
Insurance = $100 mo
Vacancy 5% = $50 mo
Repair & Cap Ex = $150 mo.
No other anticipated expense
Total monthly expense is $600
Should cash flow at $400 mo./$4800 yr. after expenses
My annual return percent is right at 20%
Again, this is my first one, I designed a tool in Excel and checked it against the BP tools, but am I doing this the right/smart way?
Also, since this is a bank owned foreclosure, will they typically have any negotiating room below the asking price?
Thank you for any thought or suggestions you all may be able to provide.