I actually purchased these from a local wholesaler after some negotiation on my part. Also I received the appraisal reports for westgreene and it came in at $181000 ARV. I was hoping more for 190000 - 200000 so this came in a bit low. This now tosses my numbers off a bit. Here are the properties they used in the report
21319 Park Wick Ln Katy, TX 77450
Sales Price $188,500
[email protected]%
64.70/sqft
21611 Park Wick Ln, Katy, TX 77450
Sales Price $169,000
Cash Sale
58.50/sqft
21331 Park Wick Ln, Katy, TX 77450
Sales Price: $190,000
FHA @ Mrkt%
66.64/sqft
20911 Park Brush Cir
Sales Price $200000
VA @ Mrkt%
69.20/sqft
Here are the repairs that were included in the ARV calculation to bring it up to value.
Exterior paint & rotted wood repair 2,400.00
Interior paint & drywall repair 3,300.00
Kitchen update - appliances, granite counter top. 4,500.00
Bathroom update (1.5) 1,500.00
Flooring 5,300.00
Lighting & electrical 1,800.00
HVAC check 350.00
Misc Expense 2,000.00
From my perspective I think the repairs are way over estimated so I am having a contractor go out there and validate the repairs.
Also there is a cash transaction sale used for one of the comps. That seems more like a wholesale deal to me. Also some of these sales occurred back in January of this year. Are they allowed to do this as I see within the last 6 months properties are selling in the area 190000+.
I did the math and If I were to do this deal with hard money it will require almost $30000 during the life of the project. And after financing I may have 15000 still locked up by the property.
My Purchase Price 135000
Lender will lend me 126000
So I will have to cover 9000
Lender fees and closing roughly 10000 including origination fees
My estimated repairs 12000
Total out of pocket is $31000
Then when I refinance @75%
Lender will finance 135000
Estimated $3000 in refinance fees
Seems to me I will have over 20000 locked up in this deal. Untill I resell it at retail for 180000 - 200000.
To me this does not sound like a good deal unless I skip the hard money and purchase all cash. Let me know what you think. How can I get this deal to work. Private money seems like a good idea at this point in time to me.