House #25: Final Analysis

October 26, 2011 · 6 comments

We closed on the sale of The Drought House today… (see all the financial results below)

We originally purchased this house out of “desperation”…we hadn’t had a project in a while, and decided that we’d rather keep our contractors and ourselves busy, even if it meant possibly not making our minimum profit on the project ($15,000). In fact, running the numbers just before closing, it appeared that if the appraisal came in where I thought it would and if we had any issues with the rehab budget, we could be looking at a profit of less than $10,000, which — while not bad — isn’t much money for the time and risk we’re putting in.

Ultimately, everything came together perfectly from a financial perspective (see below), despite some rehab issues and despite another investor selling his property next door for below market. In fact, our hold time on this project was only 61 days, which is pretty close to the shortest amount of time we’ve ever held a fully-rehabbed property. This is thanks to a quick sale and a smooth closing process.

Here is the full final analysis for this one…


Here are the key timeline milestones:

  • Purchase Offer Date: 7/16/2011
  • Purchase Closing Date: 8/25/2011
  • Rehab Completion Date: 9/13/2011
  • Sale Listing Date: 9/15/2011
  • First Sale Contract Date: 9/22/2011
  • Final Sale Contract Date: 9/22/2011
  • Sale Closing Date: 10/25/2011


Here is the breakdown of financials for this project:

Drought House Financials

Our profit on this one was nearly $17K. We originally expected that — at most — we’d be making $15K, with a reasonable possibility that we’d be making closer to $10K if we didn’t hit our budget or if the appraisal didn’t come in where we expected it to. But, all things seemed to come together nicely on this project — the rehab came in on-budget, the offer we received was at the high-end of what we expected and the appraisals both came in at the contract price, which was a pleasant surprise.

From a financial perspective, we got very lucky on this project. Since this was a cash deal and we didn’t borrow any money, our ROI was on the low side; but we only held this one for about 60 days, so our annualized return was decent; I’m certainly not going to complain… 🙂

Final Statistics

Here are just some of the final statistics that I’ve been tracking for all my projects, and that summarize the success/failure of each project pretty well:

  • From Offer to Purchase Time: 40 Days
  • Rehab Time: 14 Days
  • Selling Days on Market: 7 Days
  • Selling Close Time: 33 Days
  • Total Hold Time (Close to Close): 61 Days
  • Total Profit: $16,944.86
  • Return on Investment (ROI): 22.58%
  • Annualized ROI: 135.08%

6 responses to “House #25: Final Analysis”

  1. Glad to hear it all worked out. Your days on market is crazy.

  2. Mark says:

    Great work as usual. Thank you for sharing all the details here.

    M Mark

  3. Nathan says:

    Your sale closing date looks off… still, great info.

  4. J Scott says:

    Thanks Nathan! That should have been “10/25/2011″…updated…

  5. Hunter says:

    Hi J Scott,
    Love your blog!
    Do you have an excel spreadsheet that I can download to look over and summarize my deals?


  6. J Scott says:

    Hunter –

    Sign up for my newsletter, and you’ll get access to a whole bunch of documents, including a Rehab Spreadsheet…

Leave a Reply

Your email address will not be published. Required fields are marked *

Sign up for our Newsletter and get immediate access to our FREE 150+ Page eBook on New Construction, plus all of our business tools: Single-Family and Multi-Family Business Plans, Rehabbing and Buy-and-Hold Spreadsheets, Contract Templates, and more!
We respect your privacy. No Spam...EVER!