@Account Closed
Don't be embarrassed. You are going to kill it. Here are your steps with numbers that are more consitant. Youe methodology is quite possible. You have to get all the ducks in a row, but it is very possible. I have done this more than a handful of times.
1. Find a house worth 100k
2. Buy it at a good deal for 65k (REO, pre-foreclosure)
3. Private lender funds me the 65k plus another 3k for closing costs and another 15k for rehab at 11% interest (interest is annual so you monthly payment is about $761 a month). You will also need $761 a month for the period the house is vacant and you are rehabbing it. Let's assume 3 months (long for me but ou never now. That puts you all in (your money) at about $2,300 ($761x3months of rehab and rent up).
4. Hold the property for a rental cash flow. Need this baby to rent for $1,200-1,300 a month to be safe here and likely needing to manage yourself while the private money loan is out to make the expenses/rent ratio work, but at $1,200 a month you are left with $439 a month for all the expenses associated with the rental (taxes, insurance, repairs, etc. - I'll let you get to that but with the 50% rule your expenses would be $600 a month so you are playing dangerous if you have a big repair with no reserves).
5. Pay the lender interest only for 1 year (or how ever long the term is for) at $761/mo. You want the term to be the minimum time period it take to replace the interest only private money with long-term financing.
6. After "seasoning" the property and waiting the year, cash out refinance the property with a fixed 30yr at 80% of the ARV (which is now 100k) - You can bet there will not be much appreciation n one year and the bank you are getting a loan from will be very suspect if it is a ton. Let's assume no appreciation. (your payment will now be roughly $450 a month assuming 80k loan 30 yr fixed at 5.25%.
7. After refinancing costs, you will net about 76k (this assumes only 4k to refi and that it is not rolled into the loan. If you roll it in it will increase your payment and the house will need to appraise for more than 100k. Use the 76k from the cash out and pay back the lender his 80k (leaving you paying 4k out of pocket to clean this all up.
8. After all is said and done, you will have $6,300 out of your personal pocket when all the dust settles. You could have a little less if your expeses running the rental for the first year were less than expected, but the expenses will come whether this month or next (referring to the $1,200-761 interest payment while the private loan is in place. You will also have a property with a net cash flow of about $200-300 a month (depending on who manages and how the expenses roll out). Leaving you wth a estimated 35%-55% cash on cash return and an equity position of about 20k (less sellign costs which would be around 6-8% of the sales price).
Now you can adjust each of the numbers for actual based on a close to true scenario.