First time getting into house flipping:
A wholesaler has a sfh he wants 272k for. ARV is 325k in Tucson, AZ 85730, comps I saw were 244 and 270 for similar rehabbed 3bd, but 4 bd with smaller sf sold at 325. Rehab estimate is 35k. I can get a 90% bridge loan plus 100% rehab for 10% and 2pts. Timeline is 4 weeks to complete. My realtor will take a 4.5% commission at sale. After loan fee of 995 and holding cost for 1 month 2334 my math looks like:
325000 arv - 276300 loan - 2303 interest - 5526 points - 30700 down payment - 383 utilities tax and insurance - 995 loan fee - 14625 sales commission - 6500 sale closing cost = -12332 profit
If the rehab is cut down to 20,000 profit could potentially be 9551, unless the house doesn’t sell for the arv and the profits will be split between someone who will jv partner on this 60/40. This is the closest thing to a deal we’ve found but doesn’t look to have enough profit potential. What do you see and am I missing anything?