I wanted to share my recent deal with everyone to critique. I'm under contract on a duplex in central IL. Both units are 2 bed 1 bath at 860sqft that includes a garage space each. Rents are $745 and $695. We own an identical duplex literally across the street in the same condition that brings in $800 per side so there's room for improvement. I'm using my HELOC for the down payment, I'm well aware of the risk and it doesn't bother me. I have a flip going currently (Also purchased and rehabbed using the HELOC) that should be real close to clearing the HELOC off after it sells.
Purchase price $118,000
Down payment $18,000
Appraised value $135,000-$145,000
Mortgage payment $645
Heloc payment $180
Gross rents $1,440
Basic Cash flow $244
My cash flow number does not include capex, vacancy or management. It has a newer roof and hvac so there shouldn’t be a big capex item the next year before I refinance to get the cash flow up. As for vacancy in banking on the current tenants staying at least a couple years. One has loved there 20 years the other 6 years. The last piece is management, I do my own management and take no money. This is my sweat equity.
I’m using a 5 year balloon commercial loan on a 20 year amortization for the time being until I finish the flip, then I plan to get a 30 year fixed at that that point to up the cash flow. I’ll also be raising rents slowly, there’s a 20 year tenant in one side and a 6 year in the other.
I will not be taking any money from the cash flow, banking it up for a capex fund and reinvestment. Once I refinance, it will add $180 cash flow from mortgage length and rate change and another $180 when the heloc is paid off.
Let me know what you think!
Free eBook from BiggerPockets!
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.
Sign up below to download the eBook for FREE today!
We hate spam just as much as you