Skip to content
Real Estate Deal Analysis & Advice

User Stats

195
Posts
86
Votes
Nhi Nguyen
  • Contractor / Flipper
  • Hayward, CA
86
Votes |
195
Posts

New rebuild in San Jose

Nhi Nguyen
  • Contractor / Flipper
  • Hayward, CA
Posted Oct 26 2014, 08:41

Greetings my fellow BPers.

Inspired by all the cool diaries here, I'm gonna try starting my own.  This flip actually started a while back in late 2013, but I just joined BP.  So I have to do some of the catch up.

- First of all, the project is current and won't be finish any time soon (maybe 2-3 months), so I won't be able to share all the detail numbers till I got them straighten out at the end.

- Second, since this is a "catch up" thread, I will be breaking down into mini posts to keep it short(er).

Ok let's get started:

-----------

+ Market Overview: 

  • Age of neighborhood: ~25 years
  • Average house size: 2500-2900 sqft, 2 stories, 4bed/2.5bath - 4/3, tile roof, stucco siding, most houses are still original, but clean
  • Comps for the last 3-6 months: original/no remodel: average $310/sqft
  • Current listings for sale (original as well): $372/sqft

+ Project Overview:

  • Existing house got torn down completely, all foundation and EVERYTHING goes 100%.  All left is bare dirt.  So other than the demolition, this is pretty much a spec house new build.
  • Purchase price: $365k, which includes:
    • all building permits and school fees
    • demolition cost
    • foundation only (raised floor setup), garage concrete floor & driveway are not done
  • Lot size: 7400 sqft
  • New house size: 2854 sqft + 475 sqft garage
  • Budget in a nutshell: 
    • Land & soft cost: $365k
    • Rest of the cost (construction, holding costs, commission, etc...): $435k - $535K
    • Sale @ $350-$400/sqft ==> $1.15M - $1.15M
    • Profit: $100k - $215k

+ Time line Overview:

  • 9/13: purchase
  • 10/13 - 12/13: finish foundation piers
  • 1/14 - 5/14: Underfloor plumbing, subfloor
  • 6/14 - current: Framing, Rough of all trades

+ Notes:

  • Big gap in times dues to lack of funding, and interferences with clients' projects
  • All plans are final, no adjustment/modification
  • Inspections are all done.  Ready to insulate & roofing next week.
  • Most of in-progress photos taken are lost due to iPhone 6 transitions :) ==> my fault, not Apple.
  • Budget estimates are based on a couple of crucial points: 
    • Conservative on construction cost since I build it myself.   
    • If market holds or improves +- 5-10% till the time of listing: sale price would be at least this or more :)

Photos will be loaded in the next thread.

Thanks everyone.

Loading replies...