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 about 6 years ago on .

User Stats

5
Posts
1
Votes
Nir Sheinbein
  • Developer
  • DFW Texas
1
Votes |
5
Posts

TX Investment- taking advantage of a mother in law unit

Nir Sheinbein
  • Developer
  • DFW Texas
Posted

Investment Info:

Small multi-family (2-4 units) buy & hold investment in Blue Mound.

Purchase price: $86,000
Cash invested: $145,000

In August 2018 we purchased a 3/1 1077 sqft house for a total cost of $86K.  
 
We had a complete renovation that brought the house up to 4/2 and 1,700 sqft. We added a  mother in law unit that can be rented separately. Renovations were complete in Jan 2019 

How did you add value to the deal?

Rent 
Income:  
● Main house: $1,400   ● ‘Mother in law’ unit: $900   ● Shed rent: $100   ● Total per month: $2,400  ● Total per year: $28,800 
Expenses: 
● Property tax: $2,450  ● Insurance: $1,200  ● Repaires: $2,400  ● Management Fee: 8% = $1,574  ● New tennanet every 2 years: $1,200  ● Vacancy: 4% = $1,152  ● Total per month: $831  ● Total per year: $9,976 
 
Yearly Profit: $18,824 
Return: 12.6% before taxes.

What was the outcome?

Contractors: $28,388.03  Insurance: $645.65  Meals: $868.39  Job Supplies: $32,604.29  Travel: $70.00  Utilities:​ $381.05  Total cost of renovation: $62,957.41 Total Money spent on project: $148,957  Estimated House Value: ​$180K  Upside Equity: ​$31,043