Raleigh Landlord First Rehab Flip Deal $47K Profit

If you have a real estate investor success story to share, please do so through
our “Contact Us” page. Thank you.

I usually do rental single family homes as my real estate investment choice. Being a Landlord works for me and I love the cash flow. But last year I ran across a single family home that was on the market for 7 months, needed repairing, and was priced well over $65,000 below market value of similar homes.

So I thought I would try my hand at rehabbing and doing my first Rehab Flip real estate investment deal. The property was located in Raleigh, NC. It was a single family detached home that had 3 bedrooms, 2.5 bathrooms, 2250sf house that was built in 2003.

So BEFORE I decided to make an offer I sat down with my realtor, contractor and got a quote from my title agent and created this offer worksheet:

List Price: $110,000
Purchase Price: $95,000
Settlement Fees: $2,500 (title policy, closing, insurance, loan fees) 
Estimated Repairs: $10,000
Resale Price: $165,000
Estimated Profit: $49,514 minus holding costs and selling costs (estimating about $15K)

The scope of the estimated repairs entailed cleaning up and painting the exterior, updating all the fixtures in the house, fresh paint, new flooring and a new fridge. I thought I could handle that!

So I made an offer for $95,000 and they countered for $100K. I really wanted this deal so I accepted it also because I had my contractor walk it prior to making the offer so I was confident that this deal would work.

Until the inspection happened…..

The inspector informed me that one of the pipes leading into the house had a leak or was busted and was causing a potential issue soon for the foundation. Yikes!

I went back to my realtor to see how I could get out of the deal. She told me hold one. Get a guy to go out there and check it. We can use that to get out of the deal or counter using one of those addendum clauses she included.

I then had to pay a guy $250 to come out and check the foundation. He told me everything checked out and then I called the plumber guy who basically told me that at one time they had a sprinkler system that was no longer operable. He quoted me $850 to fix it.

So my realtor went back and asked for basically a $1000 credit at closing or I could walk. The owners really wanted to be done with this sale so they could move down to Florida – so they signed off.

I obtained 100% financing using my VA loan program to close the deal. I just needed to come up with the closing cost and 1% down to bring to the title company.

Rehabbing the property was quite easy. Here is the breakdown of where I spent my money

Rehab Paint/Fixtures/Appliance: $5,500
AC Repair: $540
Plumbing: $900
Lawn Care: $50
Tile Labor/Materials: $3,070
Carpet: $1,850 (replaced all carpet)
Make Ready: $250
Total: $12,160

As soon as I started the rehab I had the agent put the house back on the market 14 days later when I was more than 50% complete with the work. I listed the hosue for $175,000 and it was on the market for about almost 6 weeks when I got an offer that I accepted. They had their own financing issues but in the end it all worked out. I ended up having to pay holding costs for about 3 months while all issues were worked out.

Rehab Profit Breakdown

Purchase Price $95,000

Purchase Closing Cost $2750

Rehab $12,160

Holding + Closing Costs $14,200

List Price $175,000

Sold For $171,000

Profit $46,890

The check amount was really clost to what I collected in rent on a 4plex in (1) year. I was blown away by what I achieved in 4 months and it was very easy to work with my contractor since we have a relationship with him working on my rental make-ready projects.

That was my first rehab flip deal I ever completed. Since then I’ve down 2 more deals but the profit was not as exciting as my first. You will always remember you first flip deal. Anyway Investors – best of luck finding great real estate investment deals in your area.

Cary Bainbridge
Raleigh, NC

To read more real estate investment success stories,  please click the links below. Thanks.

We love your feedback and welcome your comments.
Please post below:

Raleigh Landlord First Rehab Flip Deal $47K Profit

Are you sure you want
to log out?