Deal Analysis – Westminster Townhouse House Hack

This analysis breaks down helping a first-time homebuyer and new investor to buy his first house hack. Our search focused on townhomes, since they have lower price points than detached homes. While he’s living there, the rent from two roommates ($850 each) more than covers his mortgage and HOA payments. He’s practically living for free! When he moves out after the one year mark, the numbers make sense as a rental property too. A solid win-win!

This analysis breaks down helping a first-time homebuyer and new investor to buy his first house hack. Our search focused on townhomes, since they have lower price points than detached homes. While he’s living there, the rent from two roommates ($850 each) more than covers his mortgage and HOA payments. He’s practically living for free! When he moves out after the one year mark, the numbers make sense as a rental property too. A solid win-win!

This property closed in Q1 2020.

Investor Profile

  • Single young professional looking to start building real estate portfolio
  • House hacking is the best method to reduce living expenses and minimize down payment
  • After the one year mark, planning on buying another house hack and repeating
  • Preferred townhouse because HOA helps with exterior maintenance
  • Planned on utilizing FHA loan to minimize down payment

Three Learning Options!
  1. Listen to the podcast “#151: Deal Analysis – Westminster Townhouse House Hack” on the Denver Real Estate Investing Podcast
  2. Watch the YouTube video (at the bottom.)
  3. Read the blog post. Note, the blog is an executive summary. Get the in-depth breakdown from the podcast or video.

Deal Quadrant: MLS

Real Estate Deal Analysis Quadrant
The majority of Nomad™ and House Hacks are found on the MLS.

Read about the deal quadrant and finding Denver Investment Properties.

Investment Property Details

  • Type: Townhouse
  • 3 bedroom, 3 bathroom
  • Location: Westminster – Highway 36 and Federal Blvd
  • List Price: 279,900
  • Purchase Price: $269,000
  • Why we liked it:
    • Great layout for house hacking
    • Solid bones
    • Basement bedroom, living room, bathroom
    • Location works for client
    • Move in ready
denver real estate map
Townhouse house hack in Westminster near Hwy 36 and Federal Blvd.

Property Contract Details

  • Finding the property: On market over 30 days when we looked at it. It was overpriced and listing had gone stale. Great news for us!
  • Under contract:  Below list, secret sauce, and $6,000 in seller credits immediately.
  • Inspection Concerns:
    • None
  • Inspection negotiation outcome:
    • HVAC routine service
    • Home warranty

Property Financing Details

  • Lender: Conventional
  • Loan Type: 3.5% down FHA loan at 3.375%
  • Appraisal: Above contract price!
  • Seller Concessions: $6,000, negotiated at time of purchase
  • PMI: Monthly. No prepayment options since it’s FHA
  • Interest Rate Buy Down?: Yes

Spreadsheet Analysis – After Move Out

Home Deal Analysis spreadsheet - Move out
Home Deal Analysis spreadsheet - Move out
Home Deal Analysis spreadsheet - Move out

Property Operating Expenses

Property Operating Expenses analysis spreadsheet

First Year Returns

first-year returns on home sale

Conclusion

Our main focus when analyzing house hack and Nomad™ properties is from a rental aspect after the owner moves out. This analysis shows a negative cash flow, but remember we are calculating a 10% property management fee ($2,100/yr). He can self-manage to save money or rent all three rooms individually for total rent around $2,500/mo ($850 x 3 bedrooms) to make it cash flow (estimated $7,000+ a year!) Regardless of what option he chooses, it’s a great rental.

Video: Deal Analysis – Westminster Townhouse House Hack

Analyze Before You Buy
Start Evaluating Properties Today with Our Free Toolkit
In a rapidly changing market, having the tools you need to help you analyze the data is critical. Know what the numbers will look like ahead of time so you don't buy a bad deal. Our toolkit is designed to help you thoroughly analyze any kind of deal so you can invest with confidence.
Start analyzing your Colorado investment properties today
Rental Property Spreadsheet • House Hacking Spreadsheet BRRRR Calculator Spreadsheet • Fix and Flip Deal Analyzer Investing Maps • Rehab Pricing Estimator
Start analyzing your Colorado investment properties today
Rental Property Spreadsheet • House Hacking Spreadsheet BRRRR Calculator Spreadsheet • Fix and Flip Deal Analyzer Investing Maps • Rehab Pricing Estimator
Authors
Chris Lopez
Chris Lopez is a Denver area real estate entrepreneur and investor, as well as the host of Bigger Pockets’ House Hackerz and the Denver Real Estate Investing Podcast.
Similar Post You Might Also Like
Colorado Springs
Seller Credits and Self Managing: How to Cash Flow with High Interest Rates
Self-managing a property is not only a great learning experience, it can significantly boost returns, too. In this deal
Deal Analysis - Denver
Living for $150 a Month Despite a 5.9% Interest Rate
How can house hackers find cash flowing deals in a high interest rate environment? Jeff White joins us to analyze
Sign Up For Our Newsletter
What do you want to learn today?