Here is one of my low income rental rehabs (I have 6 in this neighborhood), that I purchased for $9K, rehab $27K, rents for $1100 a month
Brick row home, 1106 sqft, 3 beds/ 1 bath
Purchase price: $9,000.00
Purchase Closing Costs: $2,505.52
Estimated rehab costs: $25,000.00
Estimated ARV: $50,000.00
Actual Rehab costs: $26,971.23
Actual Appraised Value: $35,000.00 (appraisers dont like this area)
Rent: $1,100.00 a month
Cash flow: $770.00 a month (Rent minus 30% of the rent(10% for vacancies, 10% for maintenance, 10% for property management))
Pre-Rehab Photos:
Repairs Completed:
Replaced furnace, added condenser, and installed additional duct work to complete HVAC system
Kitchen renovation to include all new floor, appliances, laminate counter top, and additional cabinets with new handles.
Complete 2nd floor bathroom remodel
Painted entire house
Installed Allure vinyl planks for flooring both 1st and 2nd floors
Installed all new ceiling fans
Replaced all doors
Decided to keep wood paneling and not finish 2nd half of basement.
Replaced ceiling with recessed lighting and new carpet in 1st half of basement.
Finished basement by installing tile floor and all new paint
Replaced water heater
Installed washer and dryer
Replaced roof
Post Rehab Photos:
I believe that is everything and all the pertinent information. If you have any questions or I missed something let me know! I will try put up another one of low income rental rehabs with better photos and lessons learned/implemented sometime soon.