An appraisal 30k light on a duplex refi, and whether to take 75% now or season six more months
Numbers first. A 1950s duplex bought at 142k on a private loan with 155k of total draw, covering purchase plus the first rehab tranche. Rehab comes in at 48k against a 43k budget, mostly because the back unit needs a full electrical service replacement priced at 4k that bills at 9,200. Closing, interest carry and utilities during the work add about 9k. All in at 199k, of which 44k is the operator's own cash. Both units lease at 1,150, which reads at market and maybe 25 under. Total 2,300 gross. ARV underwritten at 275k. The appraisal comes back at 245k. The appraiser uses two duplex sales from about 1.4 miles away that both had detached garages, plus one single family conversion no underwriter would have picked. A rebuttal with two closer comps is in. If 245k holds and the owner takes 75% cash-out, that is 183,750, less the 155k payoff, less about 6k in refi costs, so roughly 22k back against 44k in. The new payment at 7.5% on a 30 year is about 1,285 plus 450 taxes and insurance, so 1,735 against 2,300. DSCR pencils around 1.33. The options are to take the 22k and leave 22k stranded, refi at 65% for a slightly better rate and a payment that is easier to live with, or hold the private note six more months at 10.5% interest only and hope two closer duplex sales record in the meantime. The private lender will extend for a point. The open question is whether the extra 24k of proceeds is worth what it costs to get.