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 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

User Stats

825
Posts
278
Votes
Amanda G.
  • Rental Property Investor
  • Augusta, GA
278
Votes |
825
Posts

Trying again with all the details- good BRRR?

Amanda G.
  • Rental Property Investor
  • Augusta, GA
Posted

Price $20,000, $4,000 down, owner financed

Closing $1,500
Est. Repairs $28,500
roughly $34k in
ARV $85k

Rent $875

Taxes $95
Insurance $75
Termite $50
Repairs $80
Cap. Ex. $100
Vacancy $87
Property Mgmt $87
Total $574

$86/month owner financed loan

Monthly cash flow $215
CoC 7% with management/ 10.6% self-managed

Refi $34k leaving 20% in ($7k), CoC jumps to 33%, $28,000 back out

Thoughts?

Most Popular Reply

User Stats

13,773
Posts
19,911
Votes
Joe Villeneuve
#5 All Forums Contributor
  • Plymouth, MI
19,911
Votes |
13,773
Posts
Joe Villeneuve
#5 All Forums Contributor
  • Plymouth, MI
Replied

Unfortunately, the deal doesn't even make "cents" from a rental point of view...but it does make "dollars" from a flip point of view...so go "make some dollars".

Loading replies...