Buy Polish Rent Refi Repeat

8 Replies

It's not quite a rehab, but it did take some work. So, calling it polish instead of rehab. I found this deal advertised on the Milwaukee REIA weekly e-mail. The guy I bought it from had bought it along with two other properties from a retiring landlord. He didn't do any work to this one, just put it up for sale as he bought it.

It's a 750 square foot, two bedroom ranch with full basement, and a two car detached garage.  Recent cement driveway and sidewalks.  The hardwood floors in the BR's, hall and LR were refinished but show plenty of staining in the wood.  Kitchen floor was old worn out vinyl, kitchen counter was damaged and grubby.  Cabinets are in decent shape but showing their age.  Bathroom is pretty small as you would expect for a house this size, but in good shape other than the grout needed to be fixed and the tub recaulked.  Half of the windows are newer vinyl, and the wood ones that are still in the house are in good shape.  The furnace and water heater were both 20 years old but appeared to function ok.  Ceiling showed water damage around the chimney and under two of the roof vents thanks to completely failed flashing around the chimney and failed roof vents.  Roof in general looking pretty shabby.

Purchase:

$28k (ask was $30k)

$200 closing costs (cash purchase)

$200 city fees (rental registration, code compliance application)

Improvements:

$3,850 New roof on house (garage roof is newer), covering holes where square top vents were and putting a ridge vent in.

$2,000 New furnace after finding the heat exchanger was cracked

$1,200 handyman labor to paint exterior window and trim, haul debris from yard, replace counter, get shower tile back to watertight, fix ceiling damage from water

$600 materials, including paint, kitchen counter, locks

$600 new vinyl kitchen floor

$200 three yards of dirt to correct grading around the foundation

$200 plumber to replace gas valve, fix leaky drain, replace p traps in kitchen and address a couple other concerns I had

$37,050 all in.

I spent about 30 hours of my own time buying materials, stopping by to manage workers, and doing some minor work myself. 

At the moment it's on a line of credit at 3.99%.  This house along with a couple others will get cashed out with a blanket loan in a couple months, with the funds paying off the line of credit so I can buy more houses with the same approach I used for this one.  This is the third house (and leas expensive) I've bought in the last 12 months.

Monthly fixed expenses:

$125 interest

$60 insurance 

$90 property tax

$275 total

I used Postlets and its syndication to other sites and a craigslist posting to market it for rent.  Signed a lease this week, tenant is moving in today.  Collected $1k security deposit and rent is $795.  Tenant pays all utilities, water and sewer, and is responsible for snow and lawn maintenance.

So, anticipated annualized numbers:

$9063 income ($795 monthly rent, 12 months, 5% vacancy)

$1200 maintenance / capex

$3,300 interest / insurance / taxes

$4,563 profit to put in my pocket and /or pay down debt

I expect to replace the water heater and replace the chimney with a B vent in the not too distant future, and there are some beautiful huge trees on the property that are healthy now but will be expensive to take down when they do die. Other than that, i've got a new furnace and 30 year roof on the house. I think my estimate for maintenance and capex is pretty good. I would use 10% vacancy if this was a duplex, but it's a single family and I took ten applications in a week, and had another 20 people who wanted to see it when I signed the lease. In Wisconsin, for November 1. This is my first two bedroom SFR, and I was worried that it may not attract as good of a tenant as a three bedroom. So far seems like this is a non issue.

I'm pretty happy with how this one turned out.  I was hoping to get a few years out of the furnace that was in the house, but was not at all surprised that I had to replace it.  Other than that, the numbers worked out within a couple hundred bucks of my estimates.

Free eBook from BiggerPockets!

Ultimate Beginner's Guide Book Cover

Join BiggerPockets and get The Ultimate Beginner's Guide to Real Estate Investing for FREE - read by more than 100,000 people - AND get exclusive real estate investing tips, tricks and techniques delivered straight to your inbox twice weekly!

  • Actionable advice for getting started,
  • Discover the 10 Most Lucrative Real Estate Niches,
  • Learn how to get started with or without money,
  • Explore Real-Life Strategies for Building Wealth,
  • And a LOT more.

We hate spam just as much as you