From the BiggerPockets Blog

 BiggerPockets Blog »

Jump to Forum View All

Click a category below to view different forum categories.


General Info

BiggerPockets Q&A, Site Questions, & Announcements

1518 topics, 14423 posts — Last Post 04/20/14, 03:09PM

BiggerPockets Exclusive PRO Area

118 topics, 842 posts — Last Post 04/20/14, 04:40PM

New Member Introductions

10904 topics, 85767 posts — Last Post 04/20/14, 05:26PM

Real Estate Success Stories

396 topics, 6162 posts — Last Post 04/20/14, 01:05PM

General Real Estate

General Real Estate

Buying & Selling Real Estate

5948 topics, 46896 posts — Last Post 04/20/14, 05:23PM


644 topics, 5822 posts — Last Post 04/20/14, 10:45AM

Get Foreclosure Help - Help Stop Foreclosure Forum

316 topics, 2557 posts — Last Post 04/16/14, 03:58AM

Home Owner Association (HOA) Issues & Problems Forum

237 topics, 1609 posts — Last Post 04/17/14, 08:53AM

Do it Yourself

657 topics, 6291 posts — Last Post 04/20/14, 05:15PM

Reviews & Feedback

Real Estate Deal Analysis and Advice

3686 topics, 29547 posts — Last Post 04/20/14, 05:26PM

Real Estate Guru, Book & Course Reviews and Discussions

1134 topics, 11564 posts — Last Post 04/20/14, 08:34AM

Ask About A Real Estate Company

741 topics, 7325 posts — Last Post 04/20/14, 01:13PM

Real Estate Investing

Real Estate Strategies


5608 topics, 43769 posts — Last Post 04/20/14, 05:18PM

Rehabbing and House Flipping

3336 topics, 31016 posts — Last Post 04/20/14, 02:51PM

Real Estate Development & New Home Construction

553 topics, 4686 posts — Last Post 04/20/14, 12:11PM

Innovative Strategies

704 topics, 6030 posts — Last Post 04/20/14, 10:54AM

Tax Liens, Notes, Paper, & Cash Flows Discussion

866 topics, 6678 posts — Last Post 04/19/14, 06:06AM

Rent to Own a.k.a. Lease Purchase, Lease Options

695 topics, 4909 posts — Last Post 04/20/14, 05:32PM

1031 Exchanges

143 topics, 1054 posts — Last Post 04/18/14, 08:41AM

Foreclosure Investing

General Foreclosure & Pre-Foreclosure Forums

1688 topics, 11298 posts — Last Post 04/20/14, 01:58PM

HUD, VA, and Tax Sales

415 topics, 3097 posts — Last Post 04/19/14, 10:19PM


1214 topics, 10578 posts — Last Post 04/20/14, 12:34AM

Short Sales

1535 topics, 13121 posts — Last Post 04/20/14, 02:17PM

Landlord & Tenant Forums

Landlord & Rental Property Questions

7214 topics, 70806 posts — Last Post 04/20/14, 05:32PM

Mobile Homes & Mobile Home Park Investing

638 topics, 5141 posts — Last Post 04/19/14, 09:49AM

Investor Basics

Starting Out

7712 topics, 60522 posts — Last Post 04/20/14, 05:15PM

Investor Psychology

431 topics, 6107 posts — Last Post 04/20/14, 06:04AM

General Real Estate Investing

4719 topics, 37223 posts — Last Post 04/20/14, 04:47PM

Real Estate Investor Marketing

1732 topics, 14098 posts — Last Post 04/20/14, 05:20PM

Commercial Real Estate

Commercial Real Estate Investing Forum

1410 topics, 8994 posts — Last Post 04/19/14, 04:34PM

Multi-Family and Apartment Investing

1110 topics, 9244 posts — Last Post 04/20/14, 05:24PM

The Business of Real Estate

Real Estate Technology and the Internet

Real Estate Technology, Social Media & Blogging

641 topics, 4897 posts — Last Post 04/20/14, 08:43AM

Business Basics

Goals, Business Plans & Entities

831 topics, 7562 posts — Last Post 04/18/14, 04:25PM

Real Estate Finance & Legal

Financial, Tax, and Legal

Tax, Legal Issues, Contracts, Self-Directed IRA

2789 topics, 20033 posts — Last Post 04/20/14, 03:21PM

Property Insurance

309 topics, 2045 posts — Last Post 04/17/14, 07:41PM

Personal Finance Discussion

328 topics, 2732 posts — Last Post 04/19/14, 06:57PM

Loans, Mortgages, Credit Lines

Private & Conventional Lending Discussion

2837 topics, 19715 posts — Last Post 04/20/14, 02:15PM

Creative Real Estate Financing

1210 topics, 8772 posts — Last Post 04/20/14, 06:59AM

Crowdfunding Real Estate

35 topics, 463 posts — Last Post 04/19/14, 06:24PM

Real Estate Professionals

Real Estate Professionals

Real Estate Agents

1211 topics, 7999 posts — Last Post 04/20/14, 03:12PM

Bankers, Lenders, and Mortgage Brokers

441 topics, 1922 posts — Last Post 04/20/14, 07:09AM


270 topics, 1685 posts — Last Post 04/20/14, 02:48PM

Local Real Estate

Local Real Estate

Local Real Estate Networking & Recommendations

1994 topics, 11626 posts — Last Post 04/20/14, 05:25PM

Americans & International Real Estate

161 topics, 566 posts — Last Post 04/14/14, 11:19AM

Foreigners Buying in the USA

62 topics, 409 posts — Last Post 04/10/14, 06:27AM

Canadian Real Estate

65 topics, 430 posts — Last Post 04/20/14, 04:56PM


Real Estate Marketplace

Real Estate Marketplace

15024 topics, 53968 posts — Last Post 04/20/14, 12:27PM

Real Estate Events and Happenings

165 topics, 2526 posts — Last Post 04/20/14, 04:04PM


Off Topic


2905 topics, 32411 posts — Last Post 04/19/14, 08:03AM

Housing News & Real Estate Market

914 topics, 8351 posts — Last Post 04/17/14, 08:41AM

BiggerPockets Real Estate Investing Summit

97 topics, 1751 posts — Last Post 04/10/14, 02:27PM

BiggerPockets Resources

Forums » Rehabbing and House Flipping » Deal Anaylsis Fun

Deal Anaylsis Fun

8 posts by 5 users



I've been putting in a lot offers recently. No luck so far although I am waiting to hear back from a 2 agents at the moment. A lot of houses in my area are going for a lot more than I'd like to spend and therefore I'm trying hard to find areas in my estimates where I can find room to increase my maximum purchase price. In the end the numbers don't lie and I don't intend to find myself on the wrong side of a bad deal.

So for fun I was hoping others could analyze the numbers I've come up with on one particular property I will be putting an offer on tomorrow.

The property is a single story 4/2/0 with 1,629 sq ft in a really desirable area. It was built in 1978, has really nice cathedral ceilings, near a popular park and in a subdivision with a great school system. Houses in this area have been going in less than a month for the most part. Asking price $150,000.

The plan is to do a mainly lipstick renovation. I'm considering unconverting the 1 car garage but will have to do more research on the value that adds. My GC's are putting together bids but rough numbers from them are right under 40k. I've budgeted 43k in my estimates.

Here are the main numbers:

1 Eventual Selling Price: $215,000 - 100%
2 Quiet Costs: -$36,685 - 17%
3 Improvement Costs: -$43,000 - 20%
4 Minimum Profit: -$18,000 - 8%
Maximum Offer: $117,315 - 55%

The Comps:

[b]floorplan...sell date....price........DOM.....sq ft......price/sq ft
4/1.5/1.....3/27/12....$220,000 ......11......1,403......$156.81

I have talked to hard money lenders and I think I can get $130k @ 12% for 6 months and I accounted for 3 points although I'd definitely would like to pay less in points (I'd love to hear from other lenders). So by financing 130k I will be putting 30k cash into this deal.

Now I am convinced that these are pretty rockbottom numbers. If worst case scenario I make 18k on my 30k in 6 months or less then I'll be happy and the ROI is good.

Are you guys getting similar percentages when flipping a house in this price range? I was always under the impression that when you start hitting the $200-215k price range that you should expect more profit.

P.s. I know that the ARV is low as the avg price/sq ft is $141. I like being conservative although I will definitely rework these numbers once I get my rehab bids back.

Any thoughts are welcomed. Thanks!

· Tacoma, Washington

I'm a fan of unconverting garages. Generally the converted space isn't that great and reclaiming a enclosed garage I believe brings greater value.

If you do so how will that impact the square footage and value?

$43,000 thousand is a significant remodel. What is the scope of work?

Why are your quiet costs so huge? What does that include and how does it breakdown?


Thanks for the comment Bryan. I also think unconverting the garage will bring in bigger value. The square footage will decrease but I think the house will sell faster with a garage and at the same price point.

As for the remodel, $43,000 is quite a rehab. Rehab comes out to about $26/sq ft which is more than I'd like to spend on what I'm calling a lipstick. To be honest I think the house can be done for under 35k. I will know better once my GC's get back to me.

The quiet costs breakdown as so:

Buying Costs (Closing costs, Inspection, Survey, Appraisal) : 1.5% of $115k = $1,725

Holding Costs (Property taxes, Insurance, Utilities & Maintenance) = 1.5% of 115k = $1,725

Cost of Money ($130,000 Hard Money @ 12% +3 points over 5.2 months) = $10,660

Selling Costs (Real estate commissions, Closing costs, 3% CCA) = $22,575

TOTAL = $36,685

Obviously I'll make more if I don't have to pay buyers closing costs and rehab and sell the house in under 5 months. If I rehab and sell the house within 3 months I will save $2,860 in hard money fees. If I don't pay CCA I will make an extra $6,480. Together that is an additional profit of $9,340 or a total profit of $27,340.

I know the comps are showing that this is a hot area. AVG DOM minus the outlier (house was 40k over ARV for over 3 months) is 25.6 days. Also, with a lipstick rehab I would estimate rehab to be complete in under 8 weeks. I only budgeted for 5.2 months to fix and sell the house from a formula I read a while back that used the price/sq ft of rehab as an estimate for rehab time.

Knowing all this, should I adjust my purchase price offer accordingly in order to be more competitive?

Rehabber · Kennesaw, Georgia

Glenn, if you are not doing a substantial rehab then maybe you could consider cutting out the overhead of a GC to improve your profits. For a simple garage unconversion and light rehab you should be able to find some referrals, check out their work and hire the subs yourself. Just my .02
Good luck,


Thanks a lot for the reminder Andy. We are definitely looking for ways to increase our profit margin on this particular house. We are getting 3 bids from GC's today and from there we will be moving forward with the purchase offer if the numbers still work. What percentage of the GC bids could I conservatively save if we went with the subcontractor route. 10% on the safe side?


Rehabber · Kennesaw, Georgia

Originally posted by Glenn Espinosa:
What percentage of the GC bids could I conservatively save if we went with the subcontractor route. 10% on the safe side?


I'm afraid the answer to this is "it depends". Like so many other things in REI, the answer to this will be specific for your area. Since I don't know your area, the only way to find out how much you can save by cutting out the GC would be to either A. Ask other people in your area who have done projects with and without a GC to try to get a ballpark. B. Ask the GC what his markup is. I doubt he'd tell you (or honestly tell you) so you might consider C. Get quotes from each specialty yourself, total them and compare the cost to the cost of the GC.

Then you have to decide if it is worth $X to you to have the GC take care of everything. If the cost is significant then you might consider managing the project yourself if you have the time. If you feel the cost is acceptable then you can consider going with the GC so you can continue to learn the ropes.
Additionally, if the GC's subs are independent outfits (meaning they are not part of the GC's crew or employees) and do a good job, get their contact info so you can consider hiring them without the GC for your next project.
Keep us posted,

Real Estate Investor · Charlotte, North Carolina

@Andy Bankston, that is a fantastic idea...i'm currently working on a few smaller rehabs. in my area, the homeowner can pull the permit for work under 30 or 35k..i can't remember which right now..i can pull the permit and hire a project a manager to oversee stuff...for a small rehab like what you have glenn, i would recommend something may take a little more of your time, and you may have to order materials differntly than just turning over the project to a GC but you wouldn't believe how much some GC's make...

Bryan A., A Helping Hand Property Solutions, LLC
E-Mail: [email protected]
Telephone: 704-215-4687

Real Estate Investor · Audubon, Pennsylvania

Originally posted by Glenn Espinosa:
... What percentage of the GC bids could I conservatively save if we went with the subcontractor route. 10% on the safe side?


I've had some GC estimates where as a separate line item they threw in that percentage (I think they're idiots for doing that BTW). One had 15%, another had 30%! As usual, it depends ...

Steve Babiak, Redeeming Properties, LLC
Telephone: 6109082183

Sign up