Hey BP, I'm doubting my numbers right now because the whole first deal thing. I've ran them tons of times and I want to make sure that they're right. Can someone please give me some notes? Thank you!!
Property Info:
Purchase price: $100,000
Estimated Rehab budget: $25,000
ARV: $180,000
Profit Before Costs: $55,000
Extra Fees on the buy side:
Closing Costs on the buy of an estimated 3.5% = $3,500
No realtor needed for the buy = 0
TOTAL: $3,500
Hard Money lending detail: 115k loan @ 12.99% for 4 months w/ origin fee & draw fees
3.9% Origin fee on loan of 115,000: $4,500 (rounded up)
12.99% Interest Rate for 4 months: $5,000 (rounded up)
Draw Fees: $1,250
Misc Fees (appraisal/commitment/inspection): $1,000
TOTAL: $11,750
Holding Costs (insurance, utilities, lawncare, taxes): $250/mo
TOTAL: $2,000
Selling Costs:
Closing Costs Estimated at 3.5% of ARV: $6,300
Buyers Agent Commission of 3%: $5,400
Other Misc Expenses: $1,000
TOTAL: $12,700
Summary
+55,000 Profit before fees
- 3,500 Closing Costs on the buy
- 11,750 HML Costs
- 2,000 Holding Costs
- 12,700 Selling Costs
--------------------------------
+ 25,050 Profit after all fees are deducted
Did I miss anything here?! I feel like I'm being thorough but I wanted to double check myself!
Thank you!