@Kocsen Chung
Since I can't PM, I figured this might be a good place to list the deal info. Please correct me if I'm wrong in doing so!
#1 (1007 Del Rey AV, Pasadena 91107)
4BD/3BA, 1 "office", detached garage. 2k house on 7k lot in Pasadena (mid-range part, good neighborhood). The house is in extremely poor condition and for sale by owner who obviously did not care about it. Comps show around $700k for 3BD/2BA version in the same neighborhood, since practically no houses have >3 bedrooms here, let alone "5". The larger houses go for $900k-$1.1M.
(Property)
- Purchase price: $695,000
- Closing Cost: $10,000
- Total Cost: $705,000
(Loan)
- Down: $76,450 (11%)
- Mortgage: $2,778 (3.5%, 30-year)
- PMI: $223
- Taxes: $655 (1.13%)
- Insurance: $123
- Total monthly loan expenses: $3,779
(Rehab)
- Rehab Cost: $80,000 (walls, floors, windows, kitchen, bathrooms, etc etc)
- Time to rehab: 4 months
- Total rehab expenses: $15,116+$80,000 = $95,116
- ROI (low): 12% (($900k/($705k+$96k)) - 1)
- ROI (high): 25% (($1M/($705k+$96k)) - 1)
Looks like a decent deal, but I personally wouldn't do it considering that I would need to have a lot of experience to rehab it properly. Am I correct in thinking this is a deal?