The deal goes as follows
Purchase Price around 130-140K with an ARV of 225K needing 25K in repairs. I have 10K to financing this deal, thus capping a Hard Money loan at 65K with a $6500 downpayment (assuming 90% of purchase cost) plus 2800 in reserves. She will carry back a note for the rest, payable after sale.
This is the structure of the loan with the repair cost embedded within the loan, which I can now modify.
Fix N Flip - HML @ 65K - 6 Months (Worst case 12 months)
Expenses
- Buying Costs (2350)
- Appraisal (450)
- Home Inspection (500)
- Title Insurance (600)
- Title Company (800)
- Holding Costs (3000)
- Taxes (477)
- Insurance (500)
- Utilities (1800)
- Financing Costs on 65K Loan, eats up my 10K (5000 Cost - 10K tied up)
- 6500 DP (Equity I get back at closing)
- 3900 in interest (closing fees)
- 1000 misc (at closing)
- 2600 in reserve
- Selling Costs - (16800)
- Realtor (15.500)
- Title Company (800)
- Appraisal (500)
- Attorney (500)
- Repair Costs - 25K (lumped into loan, deducted from .75 percent ARV)
Total Expenses = BC (2300) + HC (3000) + FC (15000) +SC (17K) + RC (25K) = 62300
Loan Cost - 10K available for DP and Reserves = Max HML Loan of 65K
Loan @ 65K - 6.5K DP = 58.5K - 34250 = 24250 as Down payment to Glenda
- Loan Interest (3900) (Points embedded into interest)
- 10% Down Payment (6500)
- Holding Costs (3000)
- Buying Costs (2350)
- Repair Costs (25K)
- Downpayment to Seller (24250) Owner Finance the rest
Loan @ 65K - 3900 - 6500 - 3000 - 2350 - 25K - 24250 = 0
Scenario 1 - Even Split of Profit, Loan with Realtor Expenses
Total Expenses = 127K Purchase Price + (BC (2300) + HC (3000) + FC (15000) +SC (17K) + RC (25K) = 62300 DP) = 189,000
Net Profit = 225,000 - 189,000 = 36K - 10K* = 26K
Seller Profit = 127,000 - 100,000 - 26K
*My cost out of pocket needs to be deducted from Sale to reach profit!.
Scenario 2 - Even Split of Profit, Land Contract or Mortgage Note, No Realtor (Add 30K to table)
Total Expenses = 142K Purchase Price + (BC (2300) + HC (3000) + FC (15000) +SC (17K 2K) + RC (25K) = 30000) = 174,000
Net Profit = 225,000 - 174,000 = 51K - 10K = 41K
Seller Profit = 142,000 - 100,000 - 42K
Same but With Realtor Fee (Higher chance of selling faster) (Winning scenario so far)
Total Expenses = 134K Purchase Price + (BC (2300) + HC (3000) + FC (15000) +SC (17K) + RC (25K) = 30000) = 181,000
Net Profit = 225,000 - 181,000 = 44K - 10K = 34K
Seller Profit = 134,000 - 100,000 - 34K
*I calculate seller net profit by the following. 80K purchase and 20K already paid in repairs, thus reaching 100K.
It all depends on what she is willing to accept. If her lowest if 142K, then I'd pursue with LC or Mortgage Note with No Realtor, etc. If she needs more, than at most I could try to wholesale it.