UPDATE: Alright everyone, closing was today and all went well. @Account Closed I know you were specifically interested in final numbers so tagging you.
Here's the final numbers (rounded/rough..I'm not doing to the penny :-)
Loan for home purchase + construction w/interest=$152K (interest was about 9.5%; I put down 25% to purchase)..used a local lender for the flip.. NOT hard money loan terms.
Personal funds (me) used to cover construction: $40K (I did this out of pocket as no interest to me.. cash & credit cards)
Private (family) lending money used to cover construction costs: $55K (includes interest payback)
Net sales price=$255K ($277K sale price - closing costs, transfer taxes, etc)
Leaves me with $8K profit (net.. in my pocket).
Overall I'm happy to walk away from the table with some money, but would consider this project a FLOP. Do you agree? Flippers - What are your thoughts ? Good flip? Flop? I have some buddies who consider it a good flip since there was a profit and they point out if I did 4 of these at the same time every few months, it would make a nice annual salary.
Anyway, another way I think of this.. is that I only invested my own physical cash to the tune of ~$25K (the other 15K was purchasing construction materials on a 0% interest CC which I'll pay back before the 12 month intro period). So my "COC return" per say is 32% ($8K profit / 25K cash used for deal). The rest of the money to purchase, construction, etc was all OPM (other people's money) where interest rates didn't exceed 10%. My total time allocated to the project was just over 100 hours (phone, emails, physical visits to the site, working a few days at the house doing misc things). So let's say I worked "100 hours" on the home.. then I made $80/hour. Of course now I'm TAXED on the profits, and since this sold in 2018 under my corporation, with new Trump Tax law, I believe I'll only be taxed 25% (vs. higher personal tax).
That's why I consider it a flop (and I'll be returning to doing the BRRRR method for flip-to-rent properties in Philly).
Again, I'm curious how others analyze this, so please chime in.