Originally posted by @Stefano Grottoli:
Wow! That's inspiring! I'm looking for my first deal right now, and can't wait to get my feet wet as well! Do you mind sharing where did you find your deals and some of the numbers?
Thanks!
Sure thing.
Milford, PA (House Flip)
I found this deal through a wholesale I connected with that works out of the Philly area. This was funded through a hard money loan. Numbers are as follows:
Purchase Price: $90,000
Rehab: $20,000 (paint, laminate floors, new finishes (chandelier,ceiling fan, thermostats, light finishes, etc), new appliances, and some landscaping for curb appeal)
ARV: $165,000
Newark, NJ Rental
I found this deal through the MLS and it was officially listed at $299,000. Knowing I had some competition and they did a highest and best offer, I offered a little bit higher than asking as it still made sense. Will be closing on this with an FHA loan. Numbers below are assuming I'm paying rent for simplicity sake.
Purchase Price: $310,000
Unit 1$1,300.00 (3 bed/1 bath) - below market rents
Unit 2$1,500.00 (3 bed/1 bath) - assuming market rents.. will be owner occupied
Unit 3$1,200.00 (2 bed/1 bath)
Total$4,000.00
Potential Gross Income$48,000.00
-Vacancy & Credit Loss$4,800.00
Effective Gross Income$43,200.00
Operating Expenses
Repairs$2,160.00
CapEx$4,320.00
Utilities$1,500.00
Insurance$1,500.00
Property Taxes$2,300.00 (extremely low... had to double/triple check this)
Total OpEx$11,780.00
Net Operating Income$31,420.00
Debt Service$20,169.96
PMI$2,532.00
Annual Cash Flow$8,718.04
Monthly Cash Flow$726.50