BP Team,

I need some local knowledge advice, as I have a couple of properties I am ready to put under contract, but wanted to be sure my numbers look good to ensure I am able to do right by the seller and the cash buyer for these off market properties. Here are the numbers (my assignment fees have been included in the sell price already):

Property #1

4 bedroom/1 bath (2 beds upstairs, 2 bed and 1 bath main floor) 1,280 sqft

$125,000     Sell price to the Cash Buyer

$  20,000     Rehab estimated costs (this would be for full rehab)

$180,000     After Repair Value (based upon comps obtained via my RE Agent within 1/2 mi)

Buyer would of course be expected to pay all closing costs, but this is a vacant property, and the inside just needs some love. The roof appears in decent shape, it is on a nice sized piece of property with fenced front and back yard and detached garage with alleyway access in back. The outside definitely needs painted, and maybe some minor landscaping.

Property #2

3 bedroom/1 bath w/finished basement (There is a 4th bedroom in basement) 1,176 sqft

$147,000     Sell price to the Cash Buyer

$  20,000     Rehab estimated costs (this would be for full rehab)

$215,000     After Repair Value (based upon comps obtained via my RE Agent within 1/2 mi)

Again, Buyer would pay all closing costs, and this particular property has a renter no longer paying their rent (been over a year since they have paid). The roof appears to be in decent shape, and is on a good sized piece of property with fenced backyard, but no garage. I have not been able to get a solid look at the inside due to the renters, but based upon the outside I would say it will need full rehab.

Based upon these numbers, I would welcome feedback on these to see if this matches up with the types of numbers the market is looking for right now. I don't want to put them under contract if these numbers don't work. I used between $16-17 per sq ft rehab cost to calculate rehab estimates. Thanks in advance for your help!