Skip to content
Kansas City Real Estate Forum

User Stats

122
Posts
91
Votes
Kyle Wells
  • Realtor
  • Lake Stevens, WA
91
Votes |
122
Posts

First Potential BRRRR Deal

Kyle Wells
  • Realtor
  • Lake Stevens, WA
Posted Jun 21 2019, 14:36

I currently have two buy and hold properties with 5 units in total (1 SFR and 1 4plex). This is my first traditional BRRRR property. I would be curious to get fellow investor thoughts on this potential deal I plan to make an offer on today.

Purchase Details

Location - Kansas City, MO

Purchase Price - $67,000

Estimated Rehab - $25,000-30,000

Estimated ARV - $135,000 (as high as $145,000)

Estimated Holding Costs (includes hard money loan interest, property taxes, utilities, appraisal, inspection) - $7k

Total Out of Pocket - $20,400 (includes 20% down on purchase price and holding costs)

Hard money loan covers 80% of purchase cost and 100% of rehab costs.

Refinance Details:

LTV - 75%

Loan - $101,250 (this will leave us with $0-6,000 of our own money invested in deal including refinance costs)

Estimated Equity in Property - $28,000-33,000

Market Rent - $1,200

Estimated Monthly Cashflow - $200-225/month

Cash on Cash Return - 40% to infinite

The WC Group Logo

Loading replies...