How I Increased Rent by 47% in 1 month- Duplex Value Add CASH COW

How I Increased Rent by 47% in 1 month- Duplex Value Add CASH COW

Flipper/Rehabber · Atlanta, GA · Member since 2015 · 105 posts · 133 votes

Summary

Click Here to See Before Pics

Click Here to See After Pics

Background

This January I bought my first multi-family investment property in Covington, GA. I have previously owned condo's & SFR's for the past 5 years so I thought I would bring my same value add approach to my first Duplex deal. The property has 2BR & 1BA on each side.

I bought the property for $73,500 off the MLS from a tired landlord who neglected the property and did not maintain it at all. The units were both very run down and needed interior repairs. The current tenants who were in the property were paying $425/month & $475/month. Total cash flow was $900.

I did research on the area and looked up what nearby apartment complexes were charging for rent. I kept seeing a pattern that rent in well maintained nice complexes was going for $750 and up for 1 & 2 bedroom units. That fact alone told me that the market can handle those types of prices. My next action was to come up with a plan on how to add value to this property and justify charging at the same price points as the nearby apartments.

Value Add

  • 1.Interior:
  • a.New Paint throughout interior
  • b.Added New Flooring (Allure Vinyl Plank)
  • c.Added New Kitchen Cabinets
  • d.Added New Granite Counter Tops
  • e.Upgraded all Appliances
  • f.Upgraded all Light Fixture
  • 2.Exterior:
  • a.Added a wood privacy fence around perimeter of the house and backyard
  • b.Removed trees and shrubs

My main focus at this property was to provide an A+ property in a C+ neighborhood. Kitchens and bathrooms sell properties as we know and the same is true for rentals. I upgraded everything; cabinets, counter-tops, appliances, toilet, vanity etc.

On the exterior the property was exposed an all sides and did not have any form of privacy or backyard. I felt it was very important and would attract a lot of families and potential tenants with pets if I added a privacy wood fence around the property and separate the backyard down the middle to provide privacy to each duplex tenant.

Grand Finale

When I listed the property, I got tons of interest and activity. Majority of the potential tenants fell into these 3 buckets.

  • The private backyard is what made them want the property, because they either had multiple pets or kids.
  • They fell in love with the interior remodel.
  • They told me I was crazy and the asking rent price was way too high for the neighborhood.

My hard work and ideas paid off! I was able to rent the property out both units and have had no problems to date with the property or the tenants.


2Reply
134 views

Most Popular Reply

Flipper/Rehabber · Allentown, PA · Member since 2011 · 1k+ posts · 701 votes
9y

@Alex Babayev

What did you do with the tenants? Were they on month-to-month and you told them to leave? 

We put stainless appliances in our rentals and my calculations are if I can get at least $6/more per month over a 5 year useful life, it's a break-even. So if we can put in stainless and get $25/month higher rent, we're $19/month positive. 

See this reply in the discussion

13 Replies

Jump to latestLatest
  • Flipper/Rehabber · Allentown, PA · Member since 2011 · 1k+ posts · 701 votes
    9y

    @Alex Babayev

    What did you do with the tenants? Were they on month-to-month and you told them to leave? 

    We put stainless appliances in our rentals and my calculations are if I can get at least $6/more per month over a 5 year useful life, it's a break-even. So if we can put in stainless and get $25/month higher rent, we're $19/month positive. 

  • Flipper/Rehabber · Atlanta, GA · Member since 2015 · 105 posts · 133 votes
    9y

    @Mark Gallagher prior to closing seller made it clear to tenants I would be raising rents and they were to move out they were given over 30 days notice. They did not give me any trouble and moved out promptly with no headaches.

    Yes, I agree with you, I always am strong advocate of SS appliances. It is great for marketing pictures and text. Tenants love to see STAINLESS STEEL in the ad lol. However for this property and area I thought the people would be happy with upgraded appliances. I got them all used of Craigslist but in almost excellent condition.

  • San Diego, CA · Member since 2017 · 31 posts · 4 votes
    9y

    Well done. I hope to add to this some day.

  • Real Estate Agent · Cupertino, CA · Member since 2016 · 4k+ posts · 1k+ votes
    9y

    Nice job.

    If you improve the interior and add a private yard, tenants will fall in love and are willing to pay top rent for it.  Congratulations.

    Sam Shueh

  • San Antonio, TX · Member since 2016 · 7 posts · 5 votes
    9y

    This is a really cool post! I enjoyed reading this and finding out different possibilities to make money with real estate. I was looking at your spreadsheet & since I am still new (starting) in Real Estate, I did not understand what F, D, F/D meant... what was it? 

  • Flipper/Rehabber · Atlanta, GA · Member since 2015 · 105 posts · 133 votes
    9y

    @Adrian Delgado Thank you, glad you enjoyed. 

    I was just showing my work so people can see how I got to the numbers F = 15,143.16 - D = 36,609 If you divide F by D you get to my cash on cash ROI % of 41.36%

  • Investor · Warwick, RI · Member since 2017 · 40 posts · 6 votes
    9y

    great job. i used to live that way. i'm looking to invest in the south; this boston market is madness. it's like $500k for entry. 

  • San Antonio, TX · Member since 2016 · 7 posts · 5 votes
    9y

    @Alex Babayev Thank you for replying. I was wondering what F & D stood for but after analyzing the spread sheet some more I realized you were using them as a variable. So after all your closing costs and down payment, what is your principal balance left to pay?

    Do you usually get mortgages or sometimes buy properties straight cash?

  • Investor · Jasper GA · Member since 2015 · 1k+ posts · 1k+ votes
    9y

    Great job

  • Investor · Chattanooga, TN · Member since 2016 · 146 posts · 108 votes
    9y

    Great job. However I feel I need to point out that you didn't include Repair, Capex, Management, or Vacancy into your calculation. In order to get an accurate ROI you should include these things. That being said it still looks like a good deal just not a 40% ROI deal.

  • Real Estate Agent · Souderton, PA · Member since 2016 · 591 posts · 414 votes
    9y
    David Grabiner you took the words out of my mouth. I will eco what he said. While you have a great deal in your hands, and you did an awesome job adding value and raising the rents, your Net income is not quite as high as reflected in your numbers. Just add the 4 items mentioned above and you'll have your number. It's better to plan for repairs and maintenance then all Of the sudden have to pay for a roof out of pocket. That alone could turn you 45% annual coc return to 0.
  • Real Estate Broker · Cleveland, OH · Member since 2015 · 239 posts · 224 votes
    9y

    Great strategy and congrats on the deal!  The Allure flooring is great and gives a much more high end look than the price tag shows.  Love using craigslist for appliances as well!

    How did the granite work into the budget?  Were you able to get a great deal?  I bet the tenants love it.

  • Member since 2023 · 1 post · 0 votes
    3y
    Quote from @Marc Belisle:

    great job. i used to live that way. i'm looking to invest in the south; this boston market is madness. it's like $500k for entry. 

     @Marc Belisle I live in northeast too- still crazy haha. And I wish I was in the game 6 years ago! Did you invest back then?

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