A first full gut that ran 147 days against a 120 day model and still sold at 455.
Here is a case worth studying for anyone stuck in analysis mode. The thing that usually moves a first timer is building a carry model they actually believe instead of one that makes the deal look good, so the numbers below are laid out with that in mind, all in round thousands. The shell: a 1,480 square foot 1940s three bed in an inner ring suburb, vacant maybe four years, water in the basement, knob and tube in half the house. Bought at 142. Comps for a finished house on that block ran 445 to 470, so ARV is underwritten at 455. 70 rule check going in: 455 x 0.70 = 318.5, minus a 168 rehab budget, gives 150.5 as the max buy. Paying 142 leaves about 8 of cushion on the entry, thinner than anyone wants, but a seller who will not move again leaves no choice. Rehab comes in at 191 instead of 168. That is the part that nearly breaks it. Financing is hard money, 2 points on 250 plus interest in the low 11s, drawn down as the work goes, so call it 6 in points and 13 in interest. Taxes, insurance, utilities and dumpsters across the hold run about 5. The sale closes at 455 with 6 percent all in selling cost, so 27 out the door there. 142 + 191 + 6 + 13 + 5 + 27 = 384. Net around 71 before the operator's own time, and that time is not free when it means being on site three mornings a week for five months. What nearly kills it: the model carries 120 days, and the project hits 147. Twenty of those days are the electrical rough in inspection cycle and the rest is a joist repair nobody can quote until the subfloor comes up. Every extra month is roughly 3.5 in carry, so the overrun costs about 3 in interest and taxes on top of the 23 in scope. What to keep: paying the GC a 1,500 mobilization fee to hold his bid for 45 days during diligence, and paying a structural engineer 900 to walk the house before removing the contingency. That 2,400 is the best money in the whole project. What to change: a contingency at 10 percent of rehab should have been 20.