Step by Step rehab with none of my own money

Step by Step rehab with none of my own money

Investor · Nashville, TN · Member since 2015 · 688 posts · 607 votes

 Below is a rehab I just closed. This was a great deal for myself, my lender, and my private investor. It was a rehab in a hot market in East Nashville.

1. How I found it - Like many of my deals, I found this one via direct mail. It is my number one strategy of finding deals. But this one has a little better of a story. Most people will say mail a list 4-6 times and go to the next list. If I would have done that, I would've missed out on this deal! He called me on the 12th letter I sent to this man. It was from driving for dollars in an area I like. The seller calls me and says "I called you first because no one else has sent me more than 4 letters, so I figured you were serious." I drove by the property, gave the guy a call back and he jumped at my first offer of 160,000 (should've offered less!!!!)

2. How I funded it - I did not have ANY money to do this deal, but I was determined to not let this one go by. I quickly called a hard money lender. He was willing to give me 70% of the money I needed at 13% and 2 points. I obviously did not have the 30% down he was looking for. And keep in mind I could not go to a bank for any of this, I was still not bankable at the time. I called an investor I met at the local REIA and she offered to give me the 20% I needed and some and she would get 20% of the deal. I agreed

3. The Numbers - 

  • Purchase - 160,000
  • closing costs - 5,000 (I had to pay points)
  • Rehab estimate - 80,000 (It ended up being about 93,000)
  • Holding Costs - 7,200
  • ARV was 350,000
  • timeline took 5 months from purchase to sale

So I borrowed 150,000 from the hard money lender. And the private investor brought in the remaining 100,000 from a private investor.

We ended up selling the house at the end of the project for 375,000 (yes the market had appreciated and I personally think we underlisted but I would rather do that and sell quickly!)

We incurred 27,700 in closing costs (includes realtor's commissions. Yes I am a realtor and I sold the deal but I never include that in net profit and neither should you)

Our net profit ended up being 79,899.76

My investor got 15,979.95

and I got 63,919.80 plus my listing commission

4. Lessons Learned

  1. I hate basements - We had to finish the basement out to get the sqft needed on the resell. It was a pain to prevent water intrusion. Even though we dry locked, implemented a pipe drain, new drywall, etc. we still had water intrusion in one corner we had to fix on inspection. Basements are also really expensive to renovate. I personally do not think I will go after another house with a basement UNLESS the deal is great.
  2. Radon is a thing that realtors care about now. We are going to test for radon on every house we get now. I would rather prevent that problem up front.
  3. decks and community spaces are a must feature in every house. We made the decision to add two decks off the back and the buyers absolutely loved it
  4. and parking is a necessity. We decided to add parking in the back off the alley. The city was grateful we pulled cars off of the street and so were the neighbors!!

To see the finished product, it is MLS # 1730639 in Nashville TN

Everything went smoothly on this deal, we did not have that many hiccups. I wish I had a horror story but sometimes the deal just works out the way you want it to!!

9Reply
49 views

Most Popular Reply

Property Manager · Denver, CO · Member since 2015 · 19 posts · 6 votes
10y

Nice work @Devan Mcclish!

How much of the rehab did you do yourself? Do you have a usual team that you work with or do you end up using whatever subs are available at the time?

See this reply in the discussion

26 Replies

Jump to latestLatest
  • Tim BergstromPro Member
    Investor · Nashville, TN · Member since 2016 · 127 posts · 71 votes
    10y
    Dude this awesome! What part of town was this in? If you want to DM me I would love to hear about anything else you've got in the pipeline. Really great feedback and love hearing what you learned!
  • Nashville, TN · Member since 2016 · 21 posts · 3 votes
    10y

    thanks for sharing. Loved the podcast today btw. Keep it going. Great inspriation. 

  • Real Estate Agent · Nashville, TN · Member since 2015 · 2k+ posts · 2k+ votes
    10y

    Sounds like a great deal.

    I have heard so many bad things about basements. It seems you can't beat mother nature. My father in law spent thousands trying to keep water out and it still somehow finds a way in.

    I think decks and some sort of "cool" feature like that are very desirable to buyers in the Nashville market as I have heard from agents.

    Thanks for sharing!

  • Property Manager · Denver, CO · Member since 2015 · 19 posts · 6 votes
    10y

    Nice work @Devan Mcclish!

    How much of the rehab did you do yourself? Do you have a usual team that you work with or do you end up using whatever subs are available at the time?

  • Investor · Nashville, TN · Member since 2015 · 688 posts · 607 votes
    10y

    @Derek Boone I do not do any of the work myself. Waste of time. I have a general contractor that has a team. If I were doing the work myself, I wouldn't have time to find more deals

    @Tim Bergstrom east nashville by five points

  • Rental Property Investor · San Rafael, CA · Member since 2015 · 190 posts · 90 votes
    10y

    Nice work, looks like you did a great job.

  • Nashville, TN · Member since 2015 · 100 posts · 64 votes
    10y

    @Devan Mcclish

    What's the breakdown of the $7,200 of holding costs?

    5 months of taxes, insurance, utilities? 

  • Investor · Nashville, TN · Member since 2015 · 688 posts · 607 votes
    10y

    @Leo K. yeah and hard money. amount 6k in interest payments, insurance is carried by my contractor, utilities ran about 100-150 a month, and taxes were what's left

  • Investor · Nashville & Chattanooga, TN · Member since 2015 · 182 posts · 138 votes
    10y

    Way to go, Devan!  Another awesome story of deals you are doing.  +1 on the excellent podcast today as well (episode 180 for those who haven't heard it).

  • Bulawayo, Zimbabwe · Member since 2015 · 1k+ posts · 253 votes
    10y

    Great work @Devan Mcclish .way to go

  • Hazel Park · Member since 2016 · 37 posts · 2 votes
    10y

    This is very cool, I'm new to all this (only 19 yrs old), for my first read in the forums it's very inspirational. You know, I've taken out a lot from this story and taken what you've learned so i can apply it to myself and my future is simply incredible. Im very interested in any other lessons you've learned and could pass on. Very cool congrats man.

  • Investor · Mahomet, IL · Member since 2014 · 45 posts · 5 votes
    10y

    Great share! Great podcast! (show #180)

  • Wholesaler · Newark, DE · Member since 2015 · 303 posts · 80 votes
    10y

    Tried to look up the MLS with no luck. Any way to share here?

  • Investor · Nashville, TN · Member since 2015 · 688 posts · 607 votes
    10y

    @Dustin Verley look up 801 S 13th St, Nashville, TN 37206

  • Curran ScarlataPro Member
    Realtor · Murfreesboro, TN · Member since 2016 · 31 posts · 10 votes
    10y

    Great stuff.  Thanks for sharing.

  • Syndicator and Fund Manager · Victor, NY · Member since 2012 · 760 posts · 345 votes
    10y

    @Devan Mcclish "insurance is carried by my contractor"... Assuming you're talking about liability. Id have to think there are liability scenarios that wouldn't cover you under his insurance 

    Also, You didn't get any hazard insurance on it?

  • Investor · Nashville, TN · Member since 2015 · 688 posts · 607 votes
    10y

    @Derek Carroll liability and casualty insurance. And no hazard insurance is a waste in my opinion. Furthest I will go is builder's risk insurance which again is carried by the contractor

  • Wholesaler · Newark, DE · Member since 2015 · 303 posts · 80 votes
    10y

    @Devan Mcclish Worked, thanks. Was able to see the details but no photos (viewed on Redfin) - congrats again on the job well done

  • Homeowner · East Stroudsburg, PA · Member since 2012 · 30 posts · 3 votes
    10y
    Awesome. Great job
  • Investor · Tigard, OR · Member since 2016 · 16 posts · 14 votes
    10y
    I'm a newbie, so pardon the possibly rudimentary question, but does the hard money lender include rehab costs? I noticed you said 93K went into the rehab, did you front that? I looked it up as well and it's a beauty! Great job.
  • Realtor/Investor · Ft Lauderdale/ Miami Florida · Member since 2015 · 311 posts · 104 votes
    10y

    Nice one!

  • Investor · Nashville, TN · Member since 2015 · 688 posts · 607 votes
    10y

    @Daniel Derrick no. The private investor I brought in the deal did

  • Dave CarpenterPro Member
    Investor · Cedarburg, WI · Member since 2013 · 439 posts · 150 votes
    10y
    Devan, congrats on a solid deal, and props to you on sticking with it. Two good reminders from this flip. 1. Show they you are serious even if it means emailing to an area you like 12 times! 2. If the deal is good you can find the funding. This is one I need to remember. I too often try to go it alone and make sure I have the finding in place. Doesn't have to be that way if the deal is good. Congrats again, and thanks for the play by play!
  • Residential Real Estate Broker · Nashville, TN · Member since 2016 · 7 posts · 3 votes
    10y

    Very Impressive @Devan Mcclish !!!

  • Specialist · Baltimore, MD · Member since 2016 · 388 posts · 318 votes
    10y

    Basements are a pain in the ***. My step dad spent his entire career as a general contractor building everything from high-rises to single family homes. As I was getting into the Real Estate game he told me that once water finds a way into a space, it will keep coming back. Basements....yup....

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