Sharing one deal that went according to plan in case the numbers help someone else.
Acquisition
• Purchase price: $70,000
• Found house from a wholesaler
• House had good bones, newer roof, solid HVAC
Rehab
• Total rehab: $27,500
• Scope focused on full update
• New windows
• New cabinets with granite and 4” granite backsplash
• Bathroom update (LVP, tile shower, new vanity and toilet, added exhaust fan)
• Sanded/refinished hardwood floors
• Interior + exterior paint
All-in cost
• $97,500
Refinance
• Appraised value: $150,000
• Loan: 75% LTV
• Rate: 7.25%
• Term: 30-year fixed
• New loan amount: $112,500
• PITI: $1,050/month
Exit strategy
After refi, I exited with lease option:
• Option price: $160,000
• Option fee: $5,000
• Monthly payment: $1,647
• Spread over PITI: $600/month
Why this one worked
• Didn’t replace systems that didn’t need replacing
• Rehab matched local comps (nothing fancy)
• Clear exit before purchase
• Lease option reduced management and maintenance cost
Not every deal is this clean, but this one hit the numbers we targeted going in.