22 Year Old - Second Deal: $57K Profit Flip with Partners

22 Year Old - Second Deal: $57K Profit Flip with Partners

Rental Property Investor · San Antonio, TX · Member since 2017 · 88 posts · 167 votes

This was my second deal after the house hack I completed in 2018. Going into this deal the mindset was to gain experience and thought of any potential "losses" as tuition to the school of hard knocks. I learned a lot from this one and am satisfied with the outcome.

Myself and three other partners (@Marlon Walls) completed this flip on the NW side of Houston, TX. The house was a 4 bedroom / 2.5 bath / 2 detached, with a pool. It did not need major work because it had already been rehabbed but not complete. Overall, the pool needed to be completely redone, needed updated windows, finishing out the garage with drywall, replacing the carpet upstairs, and a little bit of landscaping. About a 1 month rehab timeline. This property was originally intended to be a BRRRR property however after the refi we decided it would work better as a flip. That's the great thing about the BRRRR method, it allows for at least two exit strategies if you do it right!

We purchased this property off-market from a wholesaler. It was listed for $145K and we got it for $152,789 with an expected ARV of $210K and financed it with hard money. The HML terms were very favorable due to the fact that we were going to be refinancing with their preferred mortgage lender (didn't know it would be a flip at that time). We paid 7% interest for one month & no points. Essentially, we got a BRRRR loan from the HML. The rehab ended up being about $21,000. The appraisal came back at $213K and we refinanced at 75%, paid back the HML and got a 30 yr loan for $159,750. This was able to cover closing costs and also reimburse us $16K for the rehab expenses.

At this point it was time to get the property rented out. After getting everything stabilized and looking deeper into the actual numbers there were a multitude of factors that led us to decide to sell. For one, we realized that we wouldn't be able to hit the 1% rule with the ARV we achieved (area didn't call for $2,000+ in rent), the pool maintenance on the property was about $200/mo which would kill any little cash flow we did get, and the time of the year (late September) was not favorable for filling vacancies. In order to cash flow on this property we would've had to rent it out at $2,500 per month. Not impossible but very unlikely. So we decided to list it in late September 2018.

We listed the property at $224,900 and after about 3 months on the market, sold it for $216,900 in early January 2019. During this time we paid about $3,500 in holding costs. So in the end we ended up making approx. $57,000 in gross profit.

Moving forward we know that if we want to BRRRR in our market we have to purchase properties that are below $100K and have a maximum ARV of $175K. That way we can achieve the 1% rule and also have a larger rental market.

Lessons learned:

1. Always confirm your analysis. We didn't consider the $200/mo pool maintenance in our analysis, which obviously is a big hit to your cash flow. We also weren't sure what our interest rate would be on the refi loan when it was originally intended to be a BRRRR. So it will be smart to confirm what loan you'll be able to get with the mortgage lender before getting into the deal.

2. Be ready to change your exit strategy. Unexpected things come up that may force you to change your exit, however I believe that buying right makes this decision a lot easier. This property may not have been a good rental but it was always a good flip because we bought it 28% below market value.

3. "Take what the defense gives you." As of January 2019, we are seeing plenty of properties that would be great flips, while we are having to tweak our metrics to find properties that would be great BRRRR deals. If that's what the market is calling for, we'll take it. No need to force anything. As investors, market cycles will always call for adaptation on our part.

The goal for 2019 is to complete 7-10 deals using the BRRRR, Flip, and House Hack strategies. I mention house hack because I will be eligible for another owner occupied loan this year. I'm excited for the challenge!

Here are some pictures of the property post-rehab.

96Reply
638 views

Most Popular Reply

Rental Property Investor · Durham, NC · Member since 2016 · 7k+ posts · 7k+ votes
7y

@Alex Kamunyo. Where are you getting 57k gross profit from? 153k plus 21k plus 3500 is 177.5k and same price of 217k is difference is 39.5k or so. Anyways looks great. Onto the next one! I’m guessing you’re figuring in the cash out refinance proceeds?

See this reply in the discussion

148 Replies

Jump to latestLatest
  • Rental Property Investor · Harrisburg, PA · Member since 2018 · 369 posts · 406 votes
    7y

    @Alex Kamunyo Very nice house and flip!    

    I like your lessons learned #'s 2 and 3.  Well stated and should be referenced before and during the process.

  • Rental Property Investor · Houston, TX · Member since 2018 · 174 posts · 100 votes
    7y

    Congrats. Great post. are you targeting north west Houston for your properties or are you looking everywhere in the metro area? 

  • Investor · Roseville, CA · Member since 2016 · 893 posts · 1k+ votes
    7y

    Awesome write up @Alex Kamunyo!  Congrats on the successful Flip and ability to pivot your strategy mid-stream!  Looking forward to hearing about your future deals and more lessons learned! 

    Best of luck! 

  • Andrew SyriosPro Member
    Moderator
    Residential Real Estate Investor · Kansas City, MO · Member since 2014 · 10k+ posts · 5k+ votes
    7y

    Congrats Alex and keep up the good work!

  • Rental Property Investor · Lancaster, PA · Member since 2018 · 24 posts · 14 votes
    7y

    Thanks for sharing! Looks great!

  • Rental Property Investor · San Antonio, TX · Member since 2017 · 88 posts · 167 votes
    7y

    @Doug Pintarch thank you!

  • Rental Property Investor · San Antonio, TX · Member since 2017 · 88 posts · 167 votes
    7y

    @Ryan Johnson thank you. Actually there are more locations that I am trying to avoid rather than locations I am specifically targeting. But I am looking in every area in Houston.

  • Rental Property Investor · Houston, TX · Member since 2018 · 174 posts · 100 votes
    7y

    Where r u trying to avoid?

  • Rental Property Investor · San Antonio, TX · Member since 2017 · 88 posts · 167 votes
    7y

    @Andrew Syrios thank you! Will do!

  • Accountant · New York City, NY · Member since 2016 · 8 posts · 7 votes
    7y

    Great Post! Thanks for Sharing 

  • Richardson, TX · Member since 2013 · 2 posts · 0 votes
    7y

    Thanks for sharing! Great tips

  • Upstate NY · Member since 2019 · 7 posts · 2 votes
    7y

    @Alex Kamunyo, congrats! Did you do the rehab yourself or did you contract it? 

  • Rental Property Investor · San Antonio, TX · Member since 2017 · 88 posts · 167 votes
    7y

    @Jon Crosby Thank you sir!

  • Rental Property Investor · San Antonio, TX · Member since 2017 · 88 posts · 167 votes
    7y

    @Brad Farber Thank you Brad!

  • Rental Property Investor · Durham, NC · Member since 2016 · 7k+ posts · 7k+ votes
    7y

    @Alex Kamunyo. Where are you getting 57k gross profit from? 153k plus 21k plus 3500 is 177.5k and same price of 217k is difference is 39.5k or so. Anyways looks great. Onto the next one! I’m guessing you’re figuring in the cash out refinance proceeds?

  • Mexico · Member since 2016 · 22 posts · 14 votes
    7y

    @Alex Kamunyo. Excellent write up and results.  When I saw the house photo I instantly knew this was Houston, TX.

    I had an identical deal, BRRRR turned Flip, this past summer in NW Houston. Myself and one partner purchased an off-market SFH (3/2/2) that required major repairs. Overall, we rehabbed the entire property short of replacing sheet rock and the AC unit; including baths, kitchen, roof, fence, interior and exterior paint. See the photos on my profile.

    We purchased the property for $65k and rehabbed for $56k, with an ARV of $178k. We sold the property at full ARV asking price. Initially at purchase we underestimate the ARV which led us to analyze it as a BRRRR, however market pricing started working in our favor and we were staring at too much locked in equity to not Flip.

    Overall BRRRR analysis gives you dual exit strategies.

    - Bryan Lutz

  • Investor · Redondo Beach, CA · Member since 2017 · 134 posts · 46 votes
    7y

    congrats @Alex Kamunyo nice job

  • Missouri City, TX · Member since 2018 · 9 posts · 3 votes
    7y

    Nice! @Alex kamunyo would you mind private messaging which HML you used?!

  • NYC / NJ · Member since 2018 · 2 posts · 1 vote
    7y

    @Alex Kamunyo piggybacking on the previous contractor question, if you used a contractor how did you find one you could trust to do the rehab? 

    Congratulations on the deal.

  • San Diego, CA · Member since 2011 · 2 posts · 2 votes
    7y

    Outstanding, congrats!

  • Houston, TX · Member since 2015 · 36 posts · 34 votes
    7y
    Originally posted by @Alex Kamunyo:

    @Ryan Johnson thank you. Actually there are more locations that I am trying to avoid rather than locations I am specifically targeting. But I am looking in every area in Houston.

     Why are you looking in Houston over San Antonio? Your home market is supposed to be up and coming strong at the moment while Houston has had a really good run since 2012.

  • Bolingbrook, IL · Member since 2018 · 29 posts · 9 votes
    7y

    Great post Alex!!  Flexibility is a great attribute of success and it definitely paid off in this deal.  Keep up the momentum!

  • David AcostaPro Member
    Wilmington, NC · Member since 2014 · 208 posts · 144 votes
    7y

    Congrats, @Alex Kamunyo !  The rehab turned out really great.  Have you given any thought into house hacking into a 2-4 unit?

  • Member since 2018 · 1 post · 0 votes
    7y

    how do you find a wholesale investor ?

  • Rental Property Investor · Dulles, VA · Member since 2018 · 33 posts · 8 votes
    7y

    @Alex Kamunyo Great story and congratulations! I love your attitude as well. Is the pool expense specific to this home or is this a general rule of thumb? House looks great! You gotta love Texas, that house is 700-900k in Northern Virgina!

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