Finished my first full gut in 147 days against a 120 day model, sold at 455
Closed the sale nine days ago. I'd been in analysis mode for the better part of two years, and the thing that finally moved me was building a carry model I actually believed instead of one that made the deal look good.
Numbers, all in round thousands:
Shell was 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 I underwrote ARV at 455.
70 rule check going in: 455 x 0.70 = 318.5, minus a 168 rehab budget, gives me 150.5 as max buy. I paid 142, so I had about 8 of cushion on the entry, which is thinner than I wanted but the seller wouldn't move again.
Rehab came in at 191, not 168. That's the part that nearly broke it. Financing was hard money, 2 points on 250 plus interest in the low 11s, drawn down as we went, so call it 6 in points and 13 in interest. Taxes, insurance, utilities and dumpsters across the hold were about 5. Sale closed 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 my own time, and my time on this was not free (I was on site three mornings a week for five months).
What nearly killed it: I modeled 120 days of carry, and we hit 147. Twenty of those days were the electrical rough-in inspection cycle and the rest was a joist repair nobody could quote until the subfloor came up. Every extra month was roughly 3.5 in carry, so the overrun cost me about 3 in interest and taxes on top of the 23 in scope.
What I'd keep: I paid my GC a 1,500 mobilization fee to hold his bid for 45 days while I did diligence, and I paid a structural engineer 900 to walk the house before I removed contingency. That 2,400 is the best money I spent all year. What I'd change: my contingency was 10 percent of rehab and it should have been 20.