I'm going to be as detailed as possible as it is my first time using this strategy. The example below is of an actual deal that I'm looking at. I want to ensure that I have my ducks in a row before I proceed. Also, I'm not expecting to get all my money back after the refinance but I would like to get some of my initial down payment back.
Deal:
List Price: $115,000
Area: B+ area, nice big schools and high quality tenants
Type: 3br/1.5 ba / Twin Home
ARV: $140,000 (sold comps from realtor)
Estimated Rehab: $20,000 - It's a guess, but I plan to get accurate when walking job with contractor
Rent: $1400
Taxes: 2500 / ($210/month)
Buy:
80% of ARV - Rehab Costs = Max Price Paid
$112,000 - $20,000 = $92,000
Conventional Loan = $18,400 down-payment,@ 5% interest
Closing Costs = $3,000
Rehab: $20,000
Rent: $1,400
Cash Flow = Rent - Mortgage - Insurance - Taxes - Vacancy(10%) - Maintenance(10%)
Cash Flow = 1,400 - 495 - 50 - 210 - 140 - 140 = +365
Cash on Cash: 365x12 = $4,380/$41,400(18,400+20,000+3,000)
Cash on Cash = 10.5% (initial)
Refinance:
ARV = $140,000 and refinance into conventional loan
Receive 28K back, meaning I'm in for $13,400(41,400 - 28,000)
New Cash on Cash Return = $4380/13,400 =32.7%
Thoughts on this is that this return is really nice and offers me a lot more profit then typical buy and hold of A+ condition properties.
Threats:
1. Don't get the value boost I'm hoping for when re-appraised.
2. Rehab costs running over budget.
3. Unable to refinance after 6 months (I have to make sure my lender will do this).
4. A lot of upfront money (I have private money to fall back on if needed).
5. Unable to negotiate a good price. What would be your cut-off price of purchase using this example.
Questions:
How would you guys evaluate this deal?
What are you thoughts are buying at a even higher price such as $105,000?
Any other thoughts on this would be appreciated, I tried to be as detailed as possible so I make sure not to overlook anything.