Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
BRRRR - Buy, Rehab, Rent, Refinance, Repeat
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 1 year ago on . Most recent reply

User Stats

8
Posts
4
Votes
Adama Bah
4
Votes |
8
Posts

Need Help Analyzing a Deal

Adama Bah
Posted

Hi fam, 

I need help analyzing this deal if someone doesn't mind sparing their time to help. Much appreciated. I used a bigger pocket BRRR Calculator but my cash to close is not the same as what the lender provided, which should be around $84000. I would also appreciate the advice on where I need to improve. Thanks

ACQUISITION:

Purchase Amount: $395000

Interest rate: 13% for 12 months interest only

Closing Cost (Settlement Charges) $29238 paid out of pocket

Annual tax: $5500

ARV: $630000

Rehab Cost: $120000 (100% finance)

Down Payment: %55000 paid out of pocket

Refinance After How Many Months:12 months

Rehab Time: 6 Months

REFINANCE: 

Loan Amount: 75% of ARV= $472500

Interest Rate: 7%

Closing Cost: $20000

Term: 30 years

INCOME: Monthly

Rent: $5200 

EXPENSE: Monthly

Fix expense:

Tax: $458.33

Sewer: 200

Variable expense:

Vacancy: $260 (5%)

Repair: $156

Cap Ex: $208. 

Loading replies...