Deal Analysis - 4 Bed 2.5 Bath; House Hack/BRRRR (near ATL, GA)

Deal Analysis - 4 Bed 2.5 Bath; House Hack/BRRRR (near ATL, GA)

Investor · Atlanta · Member since 2020 · 21 posts · 12 votes

I'm analyzing a deal to house hack and rent by the room. There's an extra office space that I can convert into a bedroom for myself, along with 4 other ones upstairs that I'm thinking of renting out for $800 each (1 bed 1 bath in the area is around $1300 according to rentometer). After the 6 months of seasoning, I'm hoping to refinance and get back some of my capital. What do you guys think?

Purchase: $405k

Personal contributions: 12k (closing costs) + 15k (repairs) + 20k (5% down payment for conventional loan) = $47k

Pure Cashflow: $500/month

Cash on Cash ROI: 13.33%

ARV: $475k? I found another house with similar bed, bath, square footage sold recently at this price. Would this be accurate? The Zestimate was over 510k for that house, but not sure how accurate that is.

1Reply
36 views

Most Popular Reply

Investor · Houston Texas · Member since 2021 · 54 posts · 35 votes
5y

@Sean Chua

Do not go off Zillow’s estimate. Usually way off. You need to consider a few things. Main thing for me would be the 50% rule. 50% of the income will go towards maintenance, cap x, vacancy, and taxes.

See this reply in the discussion

5 Replies

Jump to latestLatest
  • Investor · Houston Texas · Member since 2021 · 54 posts · 35 votes
    5y

    @Sean Chua

    Do not go off Zillow’s estimate. Usually way off. You need to consider a few things. Main thing for me would be the 50% rule. 50% of the income will go towards maintenance, cap x, vacancy, and taxes.

  • Member since 2021 · 1 post · 1 vote
    5y

    @Sean Chua I think your analysis is good. I like it. 

  • Investor · Cambridge, MA · Member since 2017 · 195 posts · 106 votes
    5y

    @Sean Chua

    I would reach out to a local agent and PM to confirm the rents and run the comps. Luckily with this being your primary residence you can tap into up to 95% of your equity in a cash-out refinance which if by doing that you still cashflow would be wonderful. The deal looks good initially with a COC return of 13.33%. $500 pure cashflow is good.

  • Investor · Atlanta · Member since 2020 · 21 posts · 12 votes
    5y

    @Allen McGlashing@Allen McGlashing

    Is that common to be able to do a 95% LTV cash-out refinance? I wasn't able to find anything off an initial google search; found this article here: https://www.rocketmortgage.com...

    @Allen McGlashing@Allen McGlashing

  • Realtor · Flowery Branch, GA · Member since 2020 · 6 posts · 1 vote
    5y

    I think your evaluation sounds great! If you would like I can help you run comps since I have MLS access and I am trying to do the same at the beginning off the year and would love to follow your house hack journey :)

Join the conversationCreate a free account to reply, vote on answers and follow this thread.