example of hard money deal with refi

here is an example of how to use hard money to buy and rehab your foreclosure purchases, all the way thru refinancing them to a conventional 30 year loan. Yes, I agree that you can get properties for far less money and fund them privately and other ways, however this is a good way to go if you live in a high value market and dont want to drop a huge load of cash down.

Step 1. Start by setting some cash or income goals for yourself and determining what opportunities are available to you.

Lets assume that you have a desire to increase your net monthly income by at least $1,200 so that you can add more to your monthly savings and investment accounts; your desire is to safely accomplish this through rental real estate.

This also assumes that you don’t want to write a huge check to purchase and rehab a property, you are willing to use financing to get the job done, but don’t want to have to put down the 20 to 30% that a bank would require for a purchase, nor do you want to wait 35-45 days for the bank to make a decision on funding the deal, which may be gone by then.

After reviewing your personal finances you see that you have credit scores in the 680-700 range, household income of about $100k and a light monthly debt load where all those payments do not exceed 35% of your total monthly income.

You are comfortable paying at most $1,500 a month total in mortgage, taxes and other expenses on an investment deal and expect your property to begin generating your desired income within 6 months.

Based on your research, you have determined that on average, rents in your market for 2 bed room apartments are running at about $900 a month, property taxes are high and insurance rates are reasonable (for Chicago, at least). There are a decent number of foreclosure deals available via your local realtor and a large pool of qualified renters too. Rents have also remained stable or are rising due to the fact that a large number of people can’t qualify for a home loan, which has increased demand for rentals. With all that info in mind, you have to get at least a duplex to get the $1,200 increase in your net (after expense) income from the property.

Step 2. Find a potential deal based on your goals and what’s available in your market

Use the notes in this forum for the best ways to find deals and negotiate the best purchase prices. For this case lets assume that after working with a Realtor, you found a foreclosed, triplex or three-flat (three unit apartment building) where each unit rents out at $920 a month ($2,760 total), taxes and insurance are $2,100 and $1,200 a year respectively and property management fees are 10% of the gross monthly rent collected ($276 @ $2,760 a month).

Sounds promising if only you can buy and finance it quickly.

This property is in an area where property values are reasonably stable and where banks are not afraid to lend due to a large number of recent foreclosures. This was confirmed with your Realtor and investing lender.

The bank is asking $180k for the property, which needs $50k in repairs with an estimated value after all the repairs have been made is around $250k.

Step 3. Evaluate the potential deal to ensure that it gives you the $1,200 needed to achieve your goals and that it makes sense to do it.

Potential Monthly Rents $920 x 3 = $2,760
Less Expenses:
Taxes $2,100 /12 = $175 a month
Insurance $1,200 /12 = $100 a month
Management Fees @10% of rents= $276 a month
Total Monthly Operating Expense $551

Total Net Monthly Operating Income $2,209

Looks pretty good so far. Next we have to deduct the $1,200 a month that you want to net each month to see the max you can afford each month in mortgage payments and to also see the max amount that the mortgage can be.

That being the case, subtracting $1,200 from $2,209 leaves $1,009 a month for mortgage only payments, which equates to a conventional 30 year mortgage of about 159k at 6.5% APR (ask a lender to run some number for you).

Step 4. Calculate the numbers to see if the banks asking price makes sense and how to make the purchase price work

The bank is asking $180k for the property, which also needs $50k in repairs, meaning that the total cost would be at least $230k. At this point the deal is not going to work as is based on your goals and abilities. Especially since you don’t want to have to put out a huge chunk of cash.

That being the case you have to negotiate a purchase price of at least $50k below the max loan amount of $159k to ensure that the property is going to give you a net cash flow of at least $1,200 a month. A target purchase price of $100k or less and a hard money loan with 100% financing of the purchase and repairs addresses both of these issues.

Step 5. Figure out how you are going to finance the deal

Conventional Bank Lenders

Most Conventional lenders (banks) will only lend a limited amount to you for non owner occupied properties, usually up to a max of about 75% of the purchase price; with the repair costs being absorbed by you. So if you are to buy this property at $100K they’ll lend you up to $75k and expect you to come up with the remaining $25k on your own and the other $50k for repairs, a total of $75k out of pocket.

That really sucks. Especially when you consider the fact that once you write one of those big checks, that money (which you may need for other, more important things) is gone til the property is either resold or refinanced or as it slowly comes back to you in the form of rent. They will also take a good hard look at you and your finances plus the property itself, which will force the closing to take at least 35 to 45 days from the date you submit your offer. The property could be sold to someone else long before the bank decides to lend you any money!

The better way to buy and rehab investment properties is with a hard money investor loan

Hard Money Lenders

Hard Money Lenders on the other hand, try to make it a lot easier for you to get things done. While they do take a good hard look at you and your personal financial situation, they look more at the property when making a decision and are much faster in closing your loans.

Most of the decision to lend is based on quality of the property you are interested in buying and the discount that you are buying it at. If the property is in a highly desirable area for people to buy and live in it’ll be easier for you to secure funding.

If however, the property is located in a dangerous, crime ridden area or one where most of the properties for sale or that have recently sold are foreclosures, then you’ll go thru a struggle securing your funding. You should also be aware that most lenders don’t want to lend in areas where property values are extremely low, as they know that the odds of you either refinancing the loan or getting someone else to buy the property from you are really low. This is one of the main reasons why you can houses sell for $5,000 in some areas (sellers know that most people can’t secure financing for them, leaving only cash buyers as the market).

Terms usually are a bit higher than banks for interest rates and origination fees, and term financing period will be shorter, in most cases 6 to 12 months max with some exceptions for certain situations. Most will lend a max of 65% of the total after repaired value of the property to qualified borrowers for the purchase and repair of single and multifamily homes that the investor will not be living in. Some lenders require zero down while other up to 10 to 20 percent; everything depends on the strength of the borrower and the property.

The major benefit that you receive from working with some hard money lenders is the fact that you do not have to put down the huge chunk of cash that a conventional lender would require, nor did you have to cover the rehab cost out of pocket or put up with a long closing period, as a decision and funding can usually be made within days.

Step 6: Do the math for your hard money loan

Assuming that you can get the bank to accept your offer of $100k for the property, and if you qualify, the hard money lender may be able to provide financing that covers 100% of the purchase price and 100% of the total rehab costs, just as long as it fits within 65% of the value of the property after all repairs have been made, at a rate of between 9 and 18%.

So in our case where your lenders’ appraiser gave an after repair value of $250k, the max the hard money lender could provide is $163k ($250k x 65%), which would more than cover the purchase price of $100k and the Repairs of $50k. There would other costs involved with closing the loan, such attorney fees, appraisals, insurance, taxes and origination fees that would affect the total amount provided, however the total hard money amount would not exceed 65% of the after repaired value.

The funds needed to cover the repairs would be distributed to you in the form of draws based on a percentage of the completion of the work per the agreement with the lender, lets say 25% per stage.

If you borrow $150k at 9% interest only rate, your monthly payment would be about $1,050 a month, excluding other rolled in costs, such as points and origination fees.

The term on this loan would probably be somewhere in the 6 to 12 month range, after which you would have to either have sold the property or refinanced it via another lender. You would also have to take into consideration the hard money-lender’s origination fees of about 5%, underwriting, attorney fees, appraisals and other expenses.

Of course you have to balance the total hard money borrowed with the terms you’ll get on your refinance to make sure that your goal of netting at least $1,200 a month is reached.

Step 7: Get the terms of your refinancing to ensure that your numbers will work

Once the rehab work is completed and after you have held title on the property long enough to satisfy a conventional lenders qualification terms, you may be able to refinance up to 80% of the newly appraised value of the property. More than likely you would qualify for a simple rate and term refinance where the higher rates of the hard money loan are replaced with lower rates and a longer financing period, usually 30 years; which should significantly lower your monthly payments.

That being the case the lender would payoff the existing hard money loan, rolling it into a new loan where the closing costs of the new loan included. Take the time to reach out to a conventional lender for current rates and programs.

In this case, you’ll want to make sure that your new loan does not exceed $159k and that the interest rate does not exceed 6.5% APR so that you can start earning the $1,200 a month in net income desired.

There will also be some closing costs to cover on the refinance so take some time to figure out what those look like and factor them into your purchase price. In this case I would give myself about a $14k cushion to cover the costs of both loans, unless willing to pay those out of pocket. In other words, try to get a lower purchase price.

Step 8: Get pre-qualified for a hard money loan

The hard money lender should use the same criteria for credit as a conventional lender does. On approval, you’ll have a clear idea of what is actually possible for you. TO get started, you will usually need to show the following:

Brief bio of you, which indicates the level of experience that you have and a plan of action for the property

recent bank statements

recent paycheck stubs

tax returns

Personal financial statement

List of properties that you already own. Include rental income and expenses, plus copy of leases.

Credit report (lender will pull)

If you already have a deal negotiated, you’ll also need to show:

Signed contract

Detailed repair list with cost

Your proposed exit from the deal, either resale or refinance

Contractor contact info

Other info will be needed as questions will arise, so please be prepared to answer them

Step 9: Negotiate your deal

Using the number you need to make the deal work, contact the seller and stay engaged til you are able to seal the deal via a signed contract for purchase. Start the negotiations with an amount that is well under the max that you can borrow for purchase and repairs so that you don’t have to come out of pocket. That being the case, I would target $100k as the max purchase price and begin negotiations at around 85% of that ($85k).

Keep going back and forth on the negotiations til you get a price that works for you, just as long as it doesn’t exceed your target price. Prior to starting negotiation, it is a really good idea to have a pre-qualification letter from your hard money lender to prove your ability to close the deal. Once you have the signed contract, submit the contract and other info needed to the lender for processing.

Step 10: Close the sale and begin the rehab work. Once the repairs are completed, you may consider working with a Realtor or professional property management company that was referred to you to assist in renting the property out (or reselling it if desired).

Step 11: Contact your conventional lender to begin the process of refinancing the property out. You will more than likely need to provide them with the same updated info that you submitted to the hard money lender. Let the lender know of all loans against the property as well as the terms you desire. I would also contact them prior to beginning the process just to make sure that you have considered all your options and are informed about the latest loan programs available and guidelines.

The lender should be able to roll into the loan the closing cost and other expenses into the loan, which will increase the loan amount above your payoff amount. The result however should be that you have no out of pocket expense except the cost of your appraisal and credit reports.

Step 12: Repeat the process on the next property ASAP.

Recap Working Backwards To Get Desired Net Monthly Income Of $1,200

a. Potential Monthly Rents $920 x 3 units = $2,760

b. Less Monthly Principal & Interest Payment -$1,009

c. Less Monthly Taxes $2,100 /12 = -$175

d. Less Insurance $1,200 /12 = -$100

e. Less Management Fees 10% x $2,760 Gross Rents = -$276

Total Net Monthly Income $1,200

Refinanced To Conventional Loan

30-year conventional mortgage, which refinanced the hard money loan and rolled in the closing costs, origination fees and other expenses at 64% of appraised value = $159,000

Monthly Principal & Interest Payment on a 30-year mortgage, 6.5% interest rate loan on $159,000 at 64% of appraised value = $1,009


Buying & Rehabbing The Foreclosed Property With Hard Money Loan

a. Purchase Price = $90,000

b. Repair Costs = $50,000

c. Cushion For Closing Costs, Origination fees and other expenses = $10,000

Total Loan On Purchase and Repairs = $150,000

Monthly Hard Money loan payment @ $150k X 9% / 12 = $1,125

After Repaired Value Of Property = $250,000

Max Hard Loan @ 65% Of After Repaired Value = $163,000

Hopefully this helps to explain the situation better. Of course each case on the purchase and refinance is unique, so in most cases the end result and terms may vary depending on your situation and the capabilities of the lender used. Good luck…

here are a couple of things you got a little off, normally a hard money lender will lend you X% of ARV toward purchase and rehab, they will not cover closing cost, etc. the hard money lender will require you to have a paid up insurance policy, in the outline it would be $1200 for a year (I pay more than that for a $110k house, don’t know how you would get a triplex insured for that).

Now, here is a real life example of a property I just finished with

purchased property $69k, rehab $7k, appraisal came in at $110k,I borrowed $76k from the hard money lender, I paid closing cost, 1 year insurance (which was $1500 since the property was vacent),I paid for rehab out of pocket then got my rehab budget at the end since I didn’t want to hassle with more than one inspection on such a small budget.

I bought the property December 22, I had a renter move in Sunday (I put a sign in the yard the day I closed), I am in the process of converting to conventional financing now,if they new appraisal for conventional comes in at the same $110 (hopefully at least very close), I refinance at 75% of appraised value, and should have enough financed to pay for the second close,I’m out of pocket about $6k, the property cash flows $300 a month,

by the way, in Dallas most HML charge 4 points and 14%,the 14% isn’t too bad since you shouldn’t be in the loan very long, the 4 points hurt, but thats the cost of doing business, its a lot better than paying the $23k I would have had to pay if I had gone straight conventional

Or you can buy a little fixer foreclosed house for $27,000, financed with
the owner bank.

Rehab and furnishings cost $11,000. Total payment $331/month @ 6.5% (variable) for 15 years.
Taxes and insurance=$50/month.
Utilities=$275/month.

$331
50
275


$656

Now rent the house out, fully-furnished, all bills paid to traveling, professionals and workers @ $45/day, minimal stay 30 days.
You know that your average vacancy is 12%/year, that drops your rent to $1188/month.

$1188

  • 656

$ 532/month profit, providing you do your own cleaning and maintenance.

There are many ways to skin a cat, many ways to make rental income. In my opinion, furnished rentals give you the maximum amount of rent possible. I still don’t know why more people don’t do it! Especially if you live in a higher-priced area and the potential rental numbers don’t make sense.

There is a good show out of Toronto that I watch a lot: “Income Property”. Maybe on HTV? The homeowner is always surprised at the end by how much the newly renovated and furnished unit brings in. Watch it!

Furnishedowner

I’ve seen that show, its good,zoning would be a problem around here

I didn’t mean to hijack hassansr’s step-by-step plan.

But, andydallas, your zoning does not allow for rental houses? You live in a gated community?

Furnishedowner

I never said it was perfect. It’s just an example showing how to reach a goal using hard money going in and refinancing out with a conventional lender. I did leave out some costs and contingencies, so yes the borrower will need to do their homework first, by talking to realors investors and hard moeny lenders in their market.

Yes, there are other ways to reach the same goal, all of which work.

In a high end market like Chicago’s northside, it’s hard to find a lot of cheap properties. Making it worse is the fact that property taxes in this state are ridiculous. That said you have to set a goal and work your way backwards to figure it out.

What constrains everyone in a high tax and value market when using credit are the fixed expenses, such as taxes that you have to cover, pus the costs of capital (points, fees, etc). The only way around that is to drastically lower the purchase price and rehab costs, and buy a property with high enough cash flow to minimize the costs of operations.

Yes I agree you can get properties for a heck of a lot less and net $1,200 a month. For instance a client of mine recently purchased a triplex for 15k from foreclosure sale (before he met me). It needs at least $80k in repairs and after rehab, if he is lucky may bring in $1,100 a unit. He is having a hard time securing any kind of funding on this, even though he has great income and credit because of the area that it is in. On refi, the banks will trip out as well and not want to do it, or I should say the investor that funds the bank loan will not want to do the loan.

In case you are wondering, there is a reason why banks dump properties for $5k, $10k and $15k, etc. Its because they know they no one will finance them even in great condition (especially the bank dumping it), due the fact that the neighborhood sucks. They know that only people that will buy them is cash buyers, a very limited pool.

If you are not a cash buyer, then a credit based conventional or hard money loan or a private loan is the way to go.

Thanks for input

Furnishedowner, I don’t knwo if andydallas is awasre of your business model. He may be thinking about motels instead of furnished housing. It may be a good time to refresh us as to your uniques investing style.

hassansr,
Don’t take the comments as an attack. I thought it was an excellent example to let people know what kinds of things to think about doing. Your comment is the main reason people come to this site. Thanks.

no offense taken

I was talking about the show “Income Property” when I mentioned zoning problems, where people are renting out part of their home,most areas I deal in would not allow you to do that, but of course rental houses are fine, furnished or not,I like the furnished model furnishedowner developed,it would just scare the heck out of me not having a property leased for a longer period of time

That’s why you have to commit to not spending your rental income on other things not related to the property itself. Its a hard thing to commit to, but in the end is worth it.

You also need to buy as cheaply as possible the high highest net cash flowing properties available and find ways to squeeze more cash out of them with actions, like managing them your self, or getting lower property management fees, negotiating toughly on the purchase price and rehab cost, appealing the tax rates and finding lower insurance premiums etc.

I mean the furnished rental that you rent for a month at a time scares me,I don’t really have a fear or my houses going vacant, I have the nicest houses in the area, and charge a competitive to slightly below market rate,I get to select the best tenants that way,in the example I just gave me finished the rehab on Friday, people moved in Sunday

Sound a lot like best product best price.

you got it