Hi Everyone,
After listening to as many webinars and podcasts as I could fit into each day for a month, I have begun trying to find my niche and analyze my market. I want to start with SFRs before moving into small multi-family properties. My goal is to own 40 doors at minimum $200/month/door cash flow. (Is this too aggressive?)
I would like to follow the BRRRR strategy and am able to put in $15k-$20k in rehab costs (my skin in the game). I would take out a hard money loan of the purchase price and purchase/holding/refi costs for a 3 month rehab. Below is my analysis:
Assumptions:
3/2 rents for $1900 (varies between $1800-$2300 depending on location/lot size)
3/2 ARV $300K (low end of market)
Hard money purchase @ 11%, 4 points
3 month rehab
Purchase/Holding/refi costs ~ $20k
Refi @ 7% 30year
Yearly operating cost $6000 (includes property taxes)
Unit is rented out immediately at completion of rehab
Numbers after purchase:
Rent: $1900
Average operating expenses: $500
Minimum cash flow: $200
Left over for Mortgage: $1200
Refi max: $180k
LTV: 60%
Numbers for purchase:
Hard money max: $160K
Rehab: $20k (out of pocket)
Purchase/Holding/refi costs: $20k
Max offer: $140k <----------
Purchase price to ARV: 46.7%
How do my numbers look? Am I being too conservative? Is there anything I'm missing?All the help is really appreciated Thanks!