Hello all!
I am working on putting an offer in on my first potential BRRRR - here are the #'s so far, I have an offer going in today! I have budgeted a bit on the low side for rent and also the ARV for added cushioning. The rehab costs is from a licensed contractor. Seller is asking for $50K, but there is no way it would work at that $ in my rookie opinion, so I would be offering $40k.
ARV: $119K
PURCHASE PRICE: $40k
REHAB COST: 46K
TAXES: 3K ANNUAL
HOLDING COSTS: $5200 (included: inspection - $500, septic inspection - $750, taxes for 5 months for seasoning - $1250, INSURANCE $300, UTILITIES $1,000, ATTORNY/ CLOSING FEE - $1400)
REFI COSTS
70 % ARV 83,3000 REFI AMOUNT
CLOSING COSTS $4,000
REHAB TIMEFRAME: 8 WEEKS
SEASONING PERIOD 5 MONTHS
RENT: $1,200
MONTHLY EXPENSES: $1,007 (TAXES: $250, VACANCY: $60, CAPEX: $120, P&I: $442, REPAIRS: $60, INSURANCE: $75)
REFI INTEREST RATE 4.5%
TOTAL CASH INVESTED: $11,900
This is my first real opportunity, but the numbers seem very tight and wanted to see others opinions. Also, if I am missing anything, FEEL FREE TO COMMENT!