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
Real Estate Deal Analysis & Advice
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 8 years ago on . Most recent reply

User Stats

258
Posts
274
Votes
Jen R.
  • Investor
  • Tallmadge, OH
274
Votes |
258
Posts

Completed BRRRR Deal in Akron Suburb

Jen R.
  • Investor
  • Tallmadge, OH
Posted

Thought I'd post the numbers and pics from our most recent rehab project in Tallmadge, Ohio (a suburb of Akron). We bought the property in July 2016 off the MLS using our own cash and private funds; after owning the property for a little over a month and completing the majority of the rehab, we used delayed financing, cashed out the initial purchase price, and paid back the private loans. The rehab took about 8 weeks, and we have tenants moving in this week.

Purchase price: $81,500
Closing costs (associated w/ purchase): $700
Repairs: $14,000
Total initial investment: $96,200

Delayed financing mortgage: $80,500
Closing costs (includes loan costs & escrow): $3,800
Total cash invested: $19,500

Monthly rent: $1270
Monthly PITI payment: $597.32
Monthly maintenance & capex: $225
Vacancy: $63.50
Management allowance (we are currently managing ourselves): $63.50
Monthly Net Income: $321

Cash on cash return: 19.75%

Most Popular Reply

User Stats

258
Posts
274
Votes
Jen R.
  • Investor
  • Tallmadge, OH
274
Votes |
258
Posts
Jen R.
  • Investor
  • Tallmadge, OH
Replied

Here are a few before and after pics of the property:

Loading replies...