Skip to content

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Followed Discussions Followed Categories Followed People Followed Locations
Real Estate Success Stories
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

User Stats

71
Posts
45
Votes
Justin Woodworth
  • Madison WI
45
Votes |
71
Posts

3 Duplex Package Deal Off Market

Justin Woodworth
  • Madison WI
Posted

Well, it happened. I was making phone calls to off market properties and came across a landlord who was tired of the day to day and ready to vacation. We had multiple conversations over the phone about numbers and goals etc. I first had the deal put together where I would have no money in and she would land contract all 3 over to me for a monthly payment. After a meeting with her accountant and lawyer she decided she wanted to sell one of them traditionally for a lump sum and then contract out the other two. This deal took 3 months to put together with many coffees and goal setting conversations since interest rates rose 1.5% during our conversations. Here is what the final deal looked like.

Purchase All 3 Duplexes (In Immaculate Condition) At Assessed Value

Total Purchase Price: $911,200.00

Purchase Price 1st Duplex: $311,000.00

1st Duplex: 3 bed 1 bath / 3 bed 1 bath unit

20% Down, 6.75% Interest

Current Rents: $2975 

Market Rents: $3700

Appraised: $412,000.00

Purchase Price 2nd Duplex: $298,200.00

1st Duplex: 3 bed 1 bath / 1 bed 1 bath unit

0% Down, 5% Interest, 5 Year Term With Option To Renew

Current Rents: $2400

Market Rents: $2825

Estimated Value: $385,000.00

Purchase Price 3rd Duplex: $302,000.00

1st Duplex: 3 bed 1 bath / 1 bed 1 bath unit

0% Down, 5% Interest, 5 Year Term With Option To Renew

Current Rents: $2400

Market Rents: $2825

Estimated Value: $385,000.00

Total Estimated Value Gained On Purchase - $273,600

Room For Rent Increases: $1,575

This was a huge win and an amazing opportunity. I'm so thankful to God and to my team that helped me put this all together. THE DEALS ARE OUT THERE EVEN IN A HARD MARKET. 

  • Justin Woodworth
  • Most Popular Reply

    User Stats

    11
    Posts
    15
    Votes
    Nick Gray
    • Rental Property Investor
    • CT
    15
    Votes |
    11
    Posts
    Nick Gray
    • Rental Property Investor
    • CT
    Replied

    Congrats! Sounds like a great deal, best of luck!

  • Nick Gray
  • Loading replies...