Hey guys,
Need your advise as I am not convinced if I should move forward. Here is the potential BRRRR project:
Found a off-market property in Brooklyn, NY (south Brooklyn). Semi-attached legal 2-fam house which is located in a high demand (rental /sales) neighborhood.
Property:
Purchase Price: $700,000
Down Payment: $140,000
Closing Cost: $15,000
Rehab Cost Est: $100,000
6 Month Reno Holding Cost: $25,000
_______________________________________
My all in cash for purchase / rehab: $255,000
After rehab Rental: $4500 monthly Rental from both apartments
NOI: $45,175
Monthly Cash Flow: $1,050
Annual Cash Flow: $12,115
Refi:
New Appraisal: $850,000
Equity in the house $290,000
80% LTV of equity= $232,000
Refi closing: $15,000
Total Cash Pull out: $217,000
End Result:
-After 1yr, total cash put into the project: $38,000
-Monthly Cash flow from both tenants $500
-Own a property will should continue to appreciate
Any suggestion, advice, pointers, criticism is welcomed.