Starting Out
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated over 1 year ago on . Most recent reply
![Bennett Dickerson's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2792592/1694627129-avatar-bennettd5.jpg?twic=v1/output=image/cover=128x128&v=2)
Does this thought process for analyzing a property make sense?
House listed at $365k: 1 bed 1 ba, 871sq ft
- I estimate rent at $2,000
- 260$ monthly HOA fee, passed onto renter?
- 3% buyer agency fee, important? Just added to price of the house pretty much?
- 1% rule: ideally house would be rented for $3,650/month. Not near true. Rule less applicable in such a hot market?
- Given the 50% rule that half of the rent will be spent on fees:
- Say I put down 100k, leaving a 265k mortgage, 30 year mortgage which would bring the monthly payment to $1,253 at a 3.92% interest rate
- $2,000 (rent) - $1,000 (50% rule) - $1253 (mortgage) = -$253 in monthly cash flow
- Takeaway: not a good investment
- COCR and ROE not applicable given negative cash flow