Hello All,
I have a property I'm thinking about putting under contract at $145,000 so I can wholesale it for $155,000. The numbers don't work for a fix and flip but might work for a fix and hold. Here are the numbers.
Split level, 4 bed, 2.5 Bath, 1920 sqft, build 1967, huge 2 car garage (28'x28') 1 wood burning fireplace, in great neighborhood, market temp for Bethel Park, PA is very hot. My ARV estimate is $250,000, Geico estimated ARV at $286,500
$145,000 - Purchase price
$10,000 - Wholesale fee AKA (my profit)
$155,000 - Sale Price to a buy and hold Investor
$250,000 - Comparables
$2,000/mo - Estimated Rent (avg rent for 4 bed 2.5 bath homes are $1800 -$1900 unrenovated)
$352.23/mo - Property Taxes
$83.56/mo - Homeowners Insurance Quote Values house at $286500 ARV - Geico quoted me a price of $2929/yr - I thought that was excessively HIGH so I used a calculation I found to estimate home owners insurance ($286,500 (Geico estimated ARV) divided by 1000 times $3.50)
$ 0.00 - All Utilities paid by Renter and responsible for cutting grass & snow removal, No HOA
$100/mo - Vacancy
$100/mo - CapEx
$755.27/mo - Mortgage Payment 30yr fixed @ 4.17%
$1491.06 - Total Monthly expenses
$6107.28 - Total Annual Cash Flow
$31,000 - 20% down payment
$5,500 - Estimated Closing costs
$45,000 - Repair Costs (Kitchen including new stainless appliances and granite counter tops cabinets and floor, 2.5 bathrooms full remodel, refinish hardwood floors, roof (30yr asphalt dimensional shingles , new windows, Paint inside and out, new Electrical Service Box, Flooring in kitchen, bathrooms, family room in basement. new High Efficiency HVAC, Light Landscaping.
Cash on Cash Return 7.49%
So what do you think? a good deal or not?
Would you buy this property?