Just Sold Flip- Pictures and Profit Breakdown

Just Sold Flip- Pictures and Profit Breakdown

Real Estate Investor · Nashville TN · Member since 2009 · 287 posts · 171 votes

Just sold this flip in PG County, MD a couple weeks ago. #6 of 2014. Hoping for at least 20 this year.

I'm not sure of best format for posting pictures and the profit breakdown. I have a spreadsheet that I use that calculates my 'pro forma' profit and then I plug in real numbers and it gives me my real profit plus or minus like $1,000. I could probably post that if you guys want.

For now, I'll just put everything in this post:

Purchased 1/18/13; $63,000

Sold 4/2/14; $184,900 less $4,836 seller subsidy

Rehab: $55,760

Closing/Holding/Etc Costs: $24,000 (comprised of hard money costs at 12%, $9k closing costs on sell, $8k closing costs buy)

Net Profit: ~$38,000

5Reply
38 views

Most Popular Reply

Investor · Willow Spring, NC · Member since 2013 · 788 posts · 285 votes
12y

Congrats! 20 of these in 2014 would be great. Did you really buy in Jan 2013? Can you tell us why it took so long to rehab then?

See this reply in the discussion

20 Replies

Jump to latestLatest
  • Investor · Willow Spring, NC · Member since 2013 · 788 posts · 285 votes
    12y

    Congrats! 20 of these in 2014 would be great. Did you really buy in Jan 2013? Can you tell us why it took so long to rehab then?

  • Real Estate Investor · Nashville TN · Member since 2009 · 287 posts · 171 votes
    12y

    @Bryan H. haha crap. Forgot a '1'; 11/18/13 is what that should have said.

  • Real Estate Broker · Cleveland Dayton Cincinnati Toledo Columbus & Akron, OH · Member since 2013 · 31k+ posts · 20k+ votes
    12y

    @Jonathan C. House looks great. awesome numbers.

  • Rental Property Investor · Kirkland, WA · Member since 2011 · 24 posts · 11 votes
    12y
    Looks great! Nice work. Can you give a few details of how you found the house?
  • Real Estate Investor · Nashville TN · Member since 2009 · 287 posts · 171 votes
    12y

    @Christopher L. it was a listed short sale that I was aggressive on and offered incentive to agent.

    I offered the day it hit the market, called up the agent and said I really wanted the house, talked about how many houses I've done, and told him I would waive my commission as buyers agent to him as listing agent. That last thing in particular seemed to be something he wanted, so I got him an offer right away at a price he thought was going to work for the seller.

    Waited, waited, waited (like 3 or 4 months) then bought it.

  • Involved In Real Estate · Winston-Salem, NC · Member since 2013 · 277 posts · 188 votes
    12y

    Congrats!

  • Professional · Denver, CO · Member since 2014 · 15 posts · 3 votes
    12y

    @Jonathan C. That's awesome! as a buyer's agent myself I'm interested to know what type of reports you ran through the MLS system to maximize such a return on an investment. I find it so hard to find good buys through short sales...so many realtors in my market are flipping homes right now but there's still a huge market for it based on the lack of inventory and the quality of homes for sale.

    So again, what MLS reports and data did you run to find your target neighborhood and such a great diamond in the ruff.

    By the way, the that incentive on forgoing commission to motivate the listing...genius

  • South Bend, IN · Member since 2014 · 318 posts · 156 votes
    12y

    @Jonathan C. Another clean execution. Looks nice.

  • Calumet City, IL · Member since 2014 · 312 posts · 49 votes
    12y

    Rehab looks good. Can I ask about the tree right next to the house? Did you consider removing it or trimming it more?

  • Real Estate Investor · Nashville TN · Member since 2009 · 287 posts · 171 votes
    12y

    @Allan Tamez - thanks, appreciate it. It's actually something more and more investors are doing, so now I'm also offering a 1% referral on the back end when I sell the house to try to continue to differentiate my offers over all the other offers agents are getting.

    In my market almost everything that's priced even somewhat well is multiple offer on day 1, so I'm trying every trick I can think of to get them to go with my offer over someone elses.

    3 main MLS searches I run every day: 1) everything under 230k, 2) short sales and foreclosures 220-280k, 3) short sales and foreclosures with 50+ DOM.

    Based on the price points in a given market you would adjust those numbers accordingly.

    @Jarrett Harris if it was something I was getting negative feedback from agents who showed the property, yes. I haven't found tree trimming to make any of my houses sell faster, so I generally leave it unless a) getting back feedback on it, or b) buyer or inspector make me do something with it.

  • Chicago, IL · Member since 2014 · 710 posts · 200 votes
    12y

    @Jonathan C.

    Nice #'s. Congrats

    So I'm curious on waiving your commission as the buyers agent...did this result in dual agency where the sellers agent presented your offer and acted as your agent? Or some other scenario ?

    Also your 1% referral...do you mean you are kicking the buyers agent commission up 1% listed on the MLS to get more traffic?

    Keep your tips coming!

  • Investor · Fort Washington, MD · Member since 2014 · 1k+ posts · 1k+ votes
    12y

    Great Job! I'm looking to make an offer on something in Prince Georges in the very near future.

  • House Flipper · East Stroudsburg, PA · Member since 2013 · 1k+ posts · 205 votes
    12y

    Good job. Like the color combinations. I hope you exceed your goal.

  • Manasquan, NJ · Member since 2014 · 88 posts · 23 votes
    12y

    Nice #'s.

  • Real Estate Investor · Nashville TN · Member since 2009 · 287 posts · 171 votes
    12y

    @John Weidner Yeah that's right- they'd be the dual agent in this case since they're listing agent then also represent me as the buyer.

    1% referral is the the listing agent when I purchase of the property. I offer them an additional 1% of the listing price at the sale of property when renovations are complete as an 'above and beyond' incentive to them.

    Some agents don't care about these incentives at all... but for a percentage of them, it seems to make a difference.

  • Investor/Realtor · Hoover, AL · Member since 2010 · 1k+ posts · 459 votes
    12y

    @Jonathan C. ...Looks good!. Good luck on the next 14!!!!!

  • Seattle, WA · Member since 2014 · 77 posts · 5 votes
    12y

    If you don't mind sharing can you give me the spreadsheet you used.

  • Investor · Winnipeg, Manitoba · Member since 2013 · 303 posts · 321 votes
    12y

    @Jonathan C.

    Great job & great #.

    Can you share the breakdown on your 55K rehab. I am planning to do my first flip this year in GA. I am trying to learn more from your success.

    My purchase price is $61K & my estimate ARV is around 210K.
    I did not get a chance to see inside yet. I get it from a tax deed sale.

    I had done 8 rehabs before for holding; but first time flipping

  • Real Estate Agent · Huntington Beach, CA · Member since 2014 · 23 posts · 7 votes
    12y

    Nice work. Thanks for sharing.

  • Real Estate Investor · Prince Geroge's County, MD · Member since 2012 · 392 posts · 104 votes
    12y

    Lol it's a small world.   I actually had that Marion house under contract for close to $40k.  The lender sold the note so we had to start the short sale over again. The short sale took forever and then they finally came back with mid $60s many months later and it was just too much for me. 

    Man I missed the ARV on that one. I would have never guessed $184k on it. You did a great job with it. Did you keep it a 2/1 (or convert/add on to it at all) ?

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