Fourth one closed. First time the refinance landed where I said it would.
Three previous BRRRRs left me with capital stuck in all three. This one didn't, and the difference was almost entirely that I underwrote the after repair value low on purpose and stopped arguing with myself about it.
Numbers. Two bed one bath brick house with a bad roof and an unfinished basement, in a neighborhood where the good ones sell in the low 220s. I bought at 118k. Rehab budget 41k with a 6k contingency I actually held instead of spending on nicer finishes. Hard money at 10.5, five month plan, came in at five and a half months.
My model used a 205k ARV even though my agent thought 225 to 230 and one comp supported it. I've been burned by writing down the number I want, so I used the worst recent sale that looked like my house after rehab and refused to move up. Rehab actual came to 44,800, so I ate most of the contingency. Carry, taxes, insurance, and utilities across the five and a half months was 8,900. All in at about 172k including closing costs both ways.
Appraisal came back 214k. Refinance at 75 percent gave me 160,500. Payoff on the hard money plus closing costs took 154k of that, so I walked out with the rest and left about 11k of my own money in the house. That is by far the best of the four. Rent is 1,795 and the new payment with taxes and insurance is around 1,340, so it clears a little and I'm not lying to myself about the margin.
The part that nearly broke it: the roofer found the sheathing rotten under the back slope after tear off. That was a 5,200 change order in week two, before I had any idea what the rest of the job would cost, and I nearly cut the kitchen back to keep the number. I didn't, and I think that's why the appraisal came where it did. But it was the contingency that let me make that call calmly instead of at 11pm on a spreadsheet.
What I'd keep: the low ARV, the untouched contingency, and running the refinance math at a rate a point above whatever I'd been quoted. If the deal doesn't survive that version I don't buy it.