![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/806260/small_1621498017-avatar-isaacl18.jpg?twic=v1/output=image&v=2)
9 August 2018 | 19 replies
Right now capital is at a minimum and I’m improving credit so while I start saving money and networking with other investors, I’ve decided that whole-selling is probably my best bet to get a little extra cash in the bank account before I go buy a hold property.Anyway, I’m curious on a few things:What’s an average wholesale fee in California?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/619188/small_1621493939-avatar-mikex4.jpg?twic=v1/output=image&v=2)
30 July 2018 | 6 replies
You can probably find a credit union that would do a cash out refinance for maybe 70% LTV and if the property is valued at 230-250K you could possibly put 161-175K cash in your pocket keep the rental in Toole and go buy a few properties in Florida or wherever you decide to buy.All depends on how much you want to leverage yourself out.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1094179/small_1621508782-avatar-loganb46.jpg?twic=v1/output=image&v=2)
31 July 2018 | 8 replies
Plus now your credit is in the crapper and you can't get another vehicle.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/145229/small_1621419292-avatar-colleenf.jpg?twic=v1/output=image&v=2)
26 July 2018 | 8 replies
I just had four consecutive applicants apply for, pay for their credit check, pass screening, and then decline an one bedroom with den apartment..
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/769442/small_1694567834-avatar-dancing.jpg?twic=v1/output=image&v=2)
21 August 2018 | 5 replies
They have average credit scores.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/769442/small_1694567834-avatar-dancing.jpg?twic=v1/output=image&v=2)
27 July 2018 | 4 replies
They have perfect credit scores 830 and 790 ( I received the credit reports) (They are a retired couple 69 and 62 no children).
22 August 2018 | 4 replies
You can use a line of credit to perform a majority of the rehab and then pay it off once you refinance.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/634821/small_1672856929-avatar-hossenfeffer.jpg?twic=v1/output=image&v=2)
30 December 2019 | 11 replies
Now for the numbers:Year 1 Year 2 Year 3 Year 4 Year 5INCOMEGross ScheduledRent Income 266,400 274,392 282,624 291,102 299,836TOTAL GROSS INCOME 266,400 274,392 282,624 291,102 299,836VACANCY & CREDIT LOSS 7,992 8,232 8,479 8,733 8,995GOI 258,408 266,160 274,145 282,369 290,840OPERATING EXPENSES Accounting 2,000 2,060 2,122 2,185 2,251 Advertising 1,000 1,030 1,061 1,093 1,126 Insurance 15,000 15,450 15,914 16,391 16,883 Janitorial Service 4,800 4,944 5,092 5,245 5,402 Lawn/Snow 2,400 2,472 2,546 2,623 2,701 Legal 4,000 4,120 4,244 4,371 4,502 Property Management 12,920 13,308 13,707 14,118 14,542 Repairs/Maintenance 15,000 15,450 15,914 16,391 16,883 Supplies 500 515 530 546 563 Taxes Real Estate 40,000 41,200 42,436 43,709 45,020 Trash Removal 10,400 10,712 11,033 11,364 11,705 Utilities Electricity 2,800 2,884 2,971 3,060 3,151 Sewer/Water 12,000 12,360 12,731 13,113 13,506TOTAL OPERATING EXPENSES 122,820 126,505 130,300 134,209 138,235NET OPERATING INCOME 135,588 139,655 143,845 148,160 152,605 Year 1 Year 2 Year 3 Year 4 Year 5NET OPERATING INCOME 135,588 139,655 143,845 148,160 152,605- Debt Service 109,969 109,969 109,969 109,969 109,969- Cap Additions 0 0 0 0 0 CASH FLOW BEFORE TAXES 25,619 29,686 33,876 38,191 42,636Cash-on-Cash Return 7.92% 9.18% 10.48% 11.81% 13.19%(CFBT/Cash Inv.)Capitalization Rate 9.00% 9.27% 9.55% 9.83% 10.13%Debt Coverage Ratio 1.23 1.27 1.31 1.35 1.39PROJECTED SELLING PRICE 1,506,500 1,551,700 1,598,300 1,646,200 1,695,600- Costs of Sale 105,455 108,619 111,881 115,234 118,692-Mortgage Payoff 1,175,708 1,144,134 1,110,361 1,074,237 1,035,598BEFORE-TAX SALE PROCEEDS 225,337 298,947 376,058 456,729 541,310IRR Before Tax -22.39% 4.85% 13.83% 17.55% 19.25%Thank you for taking the time to analyze these numbers!
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1109326/small_1629495003-avatar-lindsayg15.jpg?twic=v1/output=image&v=2)
26 July 2018 | 9 replies
Lindsay, you could also use a HELOC (home equity line of credit).
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/354983/small_1621446242-avatar-emmit.jpg?twic=v1/output=image&v=2)
27 July 2018 | 12 replies
In the meantime you may want to refi out of that loan If you have over a 650 credit score you can get a stated income loan no financials needed