Most Recent Flip, $58K Profit, Pics and Numbers

Most Recent Flip, $58K Profit, Pics and Numbers

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

Wish more could be like this one.  Info below.

Purchase: 119k

Rehab: approx 67k

Sell: 263k

Net profit: $58k (really good one)

How I got it: wholesaler

More details below

Pics below

Final Reconciliation
Time from start to finish (in months)4.13
Time from start to finish (in % of year)34.40%
Cash from Borrower (Line 303 on HUD) 18303.84
Add back earnest money deposit if I sent one100
Total cash to purchase 18403.84
Less whatever commission I received- with the admin fee of $395 taken off of the total commission amount0
Cash to purcahse less commission (final total amount of cash invested to purchase)18403.84
Add
Rehab Costs66678.83
Utility Costs @ 80/mo330.4
Mist Costs @ $1K1000
Total Cash Costs Not Including Interest86413.07
Interest- subtract my Eagle unused interest payments from the interest reserve; add the interest payments I made for hard money4480
Total Cash Costs Including Interest (subtract for Eagle, add for hard money)90893.07
Cash to seller (Line 603 on HUD)149757.36
Any commissions I received when selling0
Cash to seller plus any commissions I received (my net cash at sale)149757.36
Net Profit$58,864
Return on cash65%
Annualized return on cash188%
17Reply
205 views

Most Popular Reply

Investor · Baltimore, MD · Member since 2014 · 1k+ posts · 688 votes
11y
Nice. Anytime i complete a flip and get a check, i always think about what others have to do to earn that kind of money and become grareful
See this reply in the discussion

69 Replies

Jump to latestLatest
  • Lathrup Village, MI · Member since 2012 · 5 posts · 0 votes
    11y

    That is just great... Like the finish, well done.

  • Bethesda, MD · Member since 2014 · 1 post · 0 votes
    11y

    Nice rehab and very nice profit / return!

    How do you finance all your deals?

  • Investor · Harrisburg, PA · Member since 2014 · 142 posts · 18 votes
    11y

    Fantastic Flip! How many days was it on the market? Did it sell around the Holidays? Mt. Rainier is a good first time home buyer area. I invest in the same area. DC, MD & VA. Just wrapping up a condo rehab in Adams Morgan. Way to go!

  • Queens NY, NY · Member since 2013 · 467 posts · 107 votes
    11y

    Great job!!!

  • Realtor · Santa Clarita, CA · Member since 2014 · 2 posts · 0 votes
    11y

    Well done. Inspirational!

  • Anaheim, CA · Member since 2014 · 21 posts · 13 votes
    11y

    Great job! What a big difference between the Before & After shots!

  • Investor · San Antonio, TX · Member since 2014 · 1 post · 0 votes
    11y

    Hey Jonathon, 

    An awesome transformation.  And a NICE profit !!!

    Carla

  • Redford, MI - Michigan · Member since 2014 · 27 posts · 2 votes
    11y

    Fantastic and very inspiring, especially for a newbie like myself!

    Congratulations!

  • Real Estate Investor · Chalmers, IN · Member since 2014 · 8 posts · 2 votes
    11y

    Congratulations Jonathon! Looks great! In my immediate area, I would be reluctant to put $67,000 total costs in a house that size. It seems as anything under 3b2ba.,12-1300sf is much slower to sell. Again, great job!

    Larry Wood

  • Karen MargraveBusiness Member
    Moderator
    Realtor, General Contractor, and Developer · Redding, CA · Member since 2009 · 7k+ posts · 4k+ votes
    11y

    @Jonathan C.  Can you say WOW!  What a complete transformation. Next time you do one of your projects, you might want to post it on the forum Investor Deal Diaries so that everyone can follow along. It's great to see properties of all different types, sizes, etc. being done. Congrats! 

  • Maplewood, NJ · Member since 2014 · 8 posts · 1 vote
    11y

    @Jonathan C. Great job, very inspiring! 

  • Investor · Pittsburgh, PA · Member since 2011 · 117 posts · 78 votes
    11y

    Great design and great numbers!  Congratulations!

  • Skaneateles, NY · Member since 2014 · 2 posts · 0 votes
    11y

    @Jonathan C.  Gorgeous final product.  I assume you have a contractor who does the work for you on these houses?  How did you find someone reliable!?

  • Stone Mountain, GA · Member since 2014 · 1 post · 0 votes
    11y

    Great work, the house looks really nice!

  • Sydney, NSW · Member since 2014 · 9 posts · 0 votes
    11y

    Reward for a good job.

    In this case, purchase price was well under half ARV, so it had fair flip potential even before rehab.

    Rehab means value added. Is there a way to do rehab remotely, with a degree of confidence? i.e. without being on hand  to supervise the job? or does the true flipper just look for someone who can it take it off his hands for a modest profit? 

  • Real Estate Investor · Nashville TN · Member since 2009 · 287 posts · 171 votes
    11y

    Thanks for all the kind words everyone

    I'll post more results of my deals in the future

  • Real Estate Investor · Nashville TN · Member since 2009 · 287 posts · 171 votes
    11y

    Other information on this:

    1- I track all my expenses for all my rehabs in a simple excel sheet.  Did 22 rehabs in 2014 and it was still good enough for me, though I'm sure quickbooks will be better and will switch to that at some point

    2- I use a pretty autonomous GC who I don't have to oversee very closely.  The costs are higher than managing myself, but I'm attempting to do this as a high volume business, so willing to sacrifice some profit so I can spend more time on the stuff that makes me the most money: finding deals.  

    To find a good GC my best trick would be to search out run down properties bought in cash in last 15-30 days and then spend a day driving around to all of them collecting contact info for the people working on those houses. I find addresses of these properties through MLS as I am licensed as a Realtor. You'll find that these are sometimes properties bought by investors.

    When you come across someone working on the house let them know you have a business flipping houses and are looking for people to do work on your jobs.  Ask them if this is a job for investor or homeowner, then ask if they work primarily with investors or home owners (you're looking for GCs who work mostly or exclusively with investors).

  • Banker · Portland, OR · Member since 2014 · 7 posts · 1 vote
    11y

    Contgrats, it looks great

  • Property Manager · Renton, WA · Member since 2014 · 81 posts · 20 votes
    11y

    @Jonathan C.

    love the kitchen.. where did you get those cabinets from?

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