$27K Flip Profit + Deal Analysis (Would you take smaller profit?)

$27K Flip Profit + Deal Analysis (Would you take smaller profit?)

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

We bought this outdated & uninhabitable 2BR 1BA 800 sq ft SFR in Smyrna, GA on May 10th, 2017 off the MLS. It was listed for $68K and had multiple offers with a highest and best situation. We paid $73,800 cash for the house. This was about $10K higher than I felt the property was worth in the condition but with tight inventory I am willing to take a smaller profit. I also knew this area well and knew I can sell it quick with no problem. Since the buyer told me they were purchasing this property as a buy and hold to add to their rental portfolio, I asked the buyer if he would let me market the property to find a tenant. The buyer agreed and this allowed me to keep 1st month's rent for finding the tenant. This allowed me to make some extra money on the deal ($1,320). When the margins are tight you have to be creative to generate extra income of the same deal.

Demo started on May 22nd and took 45 days to completion. We completely gutted the house and gave it a new functional modern interior layout. We added a private driveway; previously the property had an easement and shared the driveway with 2 other neighbors. We added a patio slider door and created a deck, we put the water heater in the attic to maximize square footage of the house. We added a new HVAC system previously house had no heating or cooling. We had to do all new plumbing and electrical throughout the entire property as well.

Our comps in the neighborhood were between $125K-$135K. By re-configuring the entire interior and adding value with our rehab we decided to push the comps and list at $150K. We accepted an all cash offer of $140K after being on the market for 3 days. The cash offer was the winner because we did not have to have an appraisal and it was quick close 15 days. We could have sold the property for $5K higher is we went with a financing offer.

Here are some detailed numbers for you to see regarding the project. We had initially budgeted $30K for the rehab but actuals came in at around $38K. What put us over the budget was not expecting to put a new asphalt driveway ($2.7K), not expecting to do all new plumbing & electrical, not expecting to do full gut on interior (WOOD is EXPENSIVE!).

Images of the project can be seen here (click here) > REHAB FINAL IMAGES

Check out some before and after pics below. If you have any questions regarding the project let me know, will be glad to answer for you. Also leave a comment about your favorite aspects of the re-design or what you would have done differently.

3Reply
43 views

9 Replies

Jump to latestLatest
  • Investor · Fort Walton Beach, FL · Member since 2015 · 568 posts · 966 votes
    9y

    @Alex Babayev Great job! 38k for a full gut that you finished in 45 days is pretty impressive. Can you share where you got your kitchen cabinets? love the gray shaker!

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

    @Arianne L. Thanks! I will send you PM with cabinet details. 


  • Real Estate Broker · Yorba Linda, CA · Member since 2017 · 154 posts · 114 votes
    9y

    @Alex Babayev Thanks for sharing your deal with us and congratulations! Question: What were your closing costs on the front end (original purchase)? I don't see your CC numbers in your spreadsheet. Also, what were your holding costs during the REHAB/SALE period (insurance, property taxes and utilities). Just curious what a project like this runs with the initial CC and holding costs during a 60 day REHAB period.

    Thanks Alex

  • Weymouth, MA · Member since 2014 · 16 posts · 2 votes
    9y

    I'm curious too what the Closing cost and holding costs too. Why weren't these numbers included?

    Thanks

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

    @Jeff Petsche @Robert Anderson

    Closing costs were already included into the purchase price of the property in my numbers. I bought the property for cash so the only holding costs I had were utilities, property tax, and insurance. All very minimal and mostly included in my numbers on pie chart. Utilities $219, Insurance $132 I only had property 82 days total property tax was very minimal since property value was around $70K at the time.

  • Weymouth, MA · Member since 2014 · 16 posts · 2 votes
    9y

    OK thanks, after I wrote my comment I went back to your spreadsheet and I kind of figured that. I wasn't trying to call you out, I'm just learning the ropes myself in the Boson area. I tend to justify my numbers to make it sound like it's a good deal to me. I want to get away from that type of behavior and just do real math, and formulas. I just sold my first flip. I went massively over budget and my comps were 65k lower than i was asking. I got lucky and had a guy come in and offer cash for more than asking, so he technically erased all my mistakes by purchasing my house. I don't want to fool myself and act like I did good at flipping my first house. I made 40k take home but with massive luck as well. Coming back to my point, I'm looking for accurate formulas, data, etc.... for me to purchase again. Thanks for getting back to me.

    Bob A

  • Investor · Smyrna, GA · Member since 2015 · 4 posts · 1 vote
    9y
    This looks great Alex! Thank you for sharing!
  • Flipper/Rehabber · Montgomery, NY · Member since 2016 · 2k+ posts · 1k+ votes
    9y

    Nice work! I'm jealous of those window and roof costs!

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