Appraisal came back 30k light on a duplex refi, deciding between 75% now or another six months of seasoning
Numbers first. Duplex, 1950s, bought at 142k with a private loan at 155k total draw (purchase plus first rehab tranche). Rehab came in at 48k against a 43k budget, mostly because the back unit needed a full electrical service replacement I priced at 4k and paid 9,200 for. Closing, interest carry and utilities during the work added about 9k. All in at 199k, of which 44k is my own cash.
Both units leased at 1,150, which I think is at market and maybe 25 under. Total 2,300 gross.
I underwrote ARV at 275k. Appraisal came back at 245k. The appraiser used two duplex sales from about 1.4 miles away that both had detached garages and one single family conversion I would not have picked. I have a rebuttal in with two closer comps.
If 245k holds and I take 75% cash-out, that is 183,750, minus the 155k payoff, minus about 6k in refi costs, so roughly 22k back against 44k in. New payment at the quote I have (7.5%, 30 year) is about 1,285 plus 450 taxes and insurance, so 1,735 against 2,300. DSCR pencils around 1.33.
The options on my desk: take the 22k and leave 22k stranded, refi at 65% for a slightly better rate and a payment I can sleep on, or hold the private note six more months at 10.5% interest only and hope two closer duplex sales close in the meantime. The private lender will extend for a point.
I cannot decide whether the extra 24k of proceeds is worth what it costs me.