Member Login









Upcoming Free Workshops




Houston Area

This Week: click here for schedule





Dallas - Fort Worth Area

This Week: click here for schedule





Austin

This Month: click here for schedule





San Antonio

This Week: click here for schedule





To Register


call 1-866-945-6565

or click here















The Education and Mentor Group


For Real Estate Investing

Lifestyles Unlimited is the premier education and mentoring group for real estate investing. Since 1990 we have been teaching our program to both the beginner and advanced investor.

We mentor on all forms of residential real estate from single-family homes to several hundred unit apartment complexes. Many of our members have never owned investment real estate before. We guide members step by step through property locating, evaluating, negotiating, financing, closing, rehabs, leasing and management.


more about us















Browse the Complete Archives















Steve Davis on Twitter
Lifestyles Unlimited RSS Feed Daily Email Newsletter
Real Estate Investor Audio Podcast Real Estate Investor Video Podcast
Real Estate Investing on YouTube Real Estate Investing on Facebook


Sun, August 09

Andy Webster’s 6th Investment Property of 10 - Video Case Study

Andy Webster set a goal of buying 10 houses by the time his son, Montana, was 10… and he achieved that goal this year!

Andy takes us on a tour of his 6th investment property, a 3 bedroom, 2 bath, 2 car garage home with over $50,000 in equity and $275 a month in cashflow.

All In

Purchase Price: $114,000
Rehab: $7,000
Closing: $2,000
All In: $123,000

Equity

ARV: $175,000
All In: $123,000
Equity: $52,000

Out of Pocket

1st Closing: -$123,000
2nd Closing: +120,000
Out of Pocket: $3,000

Return on Investment

Out of Pocket: $3,000
Equity Capture: $52,000
ROI: 1,700%

Cashflow

Rent: $1,600/mo
Expenses: $1,325/mo
Cashflow: $275

Portfolio

Equity Capture: $250,000
Cashflow: $2,000

Popularity: 3% [?]

9 Responses to “Andy Webster’s 6th Investment Property of 10 - Video Case Study”


  1. 1 Karen Davis

    Great job Andy! Keep it up!

  2. 2 Hanee Hasan

    That’s awesome equity capture Andy! What a return! Great job!

  3. 3 Natalie Pilkinton

    You made it to 10 after all. I know you were worried about getting the 10th contract. Good job. Way to be a leader for Montana. Great example.

  4. 4 Steven Trankler

    How many properties did you own before you joined Lifestyles 1 1/2 years ago? Have the deals gotten better since becoming a member? Great job on the video and your investments.

  5. 5 Andy Webster

    Thanks Natalie, Actually we now have #11 under contract and set to close in a few weeks. I hope Montana is learning by my example!

  6. 6 Andy Webster

    Steven: Prior to joining Lifestyles I had 5 properties. The deals have become better because I’m using the Lifestyle roadmap! Thanks for the positive support.

    Andy W

  7. 7 Miguel

    I’m not sure if I buy this story because why would he have $3000 in the deal if it’s worth 175k. Why not get all of your money out and have ZERO in the deal. He’s at 70% LTV and could have easily been had ZERO in the deal if it was really worth 175k.

  8. 8 Andy Webster

    Miguel: I asked the lender to finance 120K because that’s about what I had in it at the time and really wasn’t interested in borrowing more than I needed to pay off the line of credit I used to purchase it for cash. Being on the higher end for rentals I preffered to keep my note a little lower and cashflow a little more. If I could only have 3K tied up in each house and capture 52K equity I’d be thrilled.

  9. 9 Jerry McCraw

    It can be done.!!! My wife and myself started buying homes in our neighborhood cheep and re doing them ourselfs now we have 6 on our street. We use the postive cash flow to pay off the notes now we have 72K extra coming in to add to our retirement income. Use my 401 K plan to but the last 3 and now we are fixed for a good life. reitred. Reant are going up , what we rent for 1K in 3 to 7 years will be 1200 to 1500 per month. Garenteed to keep up with increes of coct of living. We now make more than when we were both wotking. I love my 4 hour a mouth work time frame. Keep up the good work, real estate is the way to go. I listen to you radio program here in San Antonio TX. I have mintered others in the feild since then. You can’t get ritch quick but with good Biz. since you can reach your golds. We did not ever have to look beyound our own street.
    Jerr and Mollie McCraw.

Leave a Reply


Real Estate Top Blogs